Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $45,045 initial cash invested.
-7.62%
Cash On Cash
5.34%
Cap Rate
0.82
DSCR
$1,399
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,399 income − $1,685 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,399
Total Expenses
$1,685
Mortgage P&I
84%
$1,171
Property Taxes
7%
$96
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0