Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $45,150 initial cash invested.
-2.6%
Cash On Cash
6.31%
Cap Rate
0.98
DSCR
$1,563
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $1,661 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,563
Total Expenses
$1,661
Mortgage P&I
74%
$1,151
Property Taxes
2%
$29
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0