Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $45,276 initial cash invested.
-8.56%
Cash On Cash
4.81%
Cap Rate
0.77
DSCR
$1,284
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,284 income − $1,607 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,284
Total Expenses
$1,607
Mortgage P&I
88%
$1,124
Property Taxes
8%
$98
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0