Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3% first-year return on $45,654 initial cash invested.
-3%
Cash On Cash
6.09%
Cap Rate
0.98
DSCR
$1,752
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $1,866 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,752
Total Expenses
$1,866
Mortgage P&I
64%
$1,129
Property Taxes
12%
$202
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0