Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $45,465 initial cash invested.
-6.04%
Cash On Cash
5.57%
Cap Rate
0.87
DSCR
$1,665
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,894 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,894
Mortgage P&I
69%
$1,151
Property Taxes
14%
$234
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0