Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.72% first-year return on $45,507 initial cash invested.
-3.72%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$1,657
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,657 income − $1,798 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,507
Downpayment
20%
$43,340
Closing costs
1%
$2,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,657
Total Expenses
$1,798
Mortgage P&I
65%
$1,084
Property Taxes
11%
$187
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0