Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.55% first-year return on $44,982 initial cash invested.
-3.55%
Cash On Cash
6.38%
Cap Rate
0.97
DSCR
$2,066
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,199 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,066
Total Expenses
$2,199
Mortgage P&I
57%
$1,169
Property Taxes
20%
$416
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0