Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $44,499 initial cash invested.
-9.71%
Cash On Cash
5.07%
Cap Rate
0.75
DSCR
$1,343
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $1,703 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,343
Total Expenses
$1,703
Mortgage P&I
88%
$1,188
Property Taxes
7%
$89
Home Insurance
6%
$77
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0