Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.37% first-year return on $45,150 initial cash invested.
-2.37%
Cash On Cash
6.59%
Cap Rate
1.01
DSCR
$1,982
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,071 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$2,071
Mortgage P&I
59%
$1,170
Property Taxes
16%
$311
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0