Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $45,066 initial cash invested.
-3.59%
Cash On Cash
5.83%
Cap Rate
0.95
DSCR
$1,566
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $1,701 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,566
Total Expenses
$1,701
Mortgage P&I
70%
$1,099
Property Taxes
8%
$118
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0