Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.43% first-year return on $44,940 initial cash invested.
-2.43%
Cash On Cash
6.54%
Cap Rate
1
DSCR
$1,766
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $1,857 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,766
Total Expenses
$1,857
Mortgage P&I
66%
$1,170
Property Taxes
9%
$153
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0