Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.59% first-year return on $45,255 initial cash invested.
-8.59%
Cash On Cash
5.22%
Cap Rate
0.79
DSCR
$1,469
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $1,793 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$1,793
Mortgage P&I
81%
$1,188
Property Taxes
10%
$147
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0