Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.75% first-year return on $44,751 initial cash invested.
-3.75%
Cash On Cash
6.1%
Cap Rate
0.95
DSCR
$1,670
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $1,810 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,751
Downpayment
20%
$42,620
Closing costs
1%
$2,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,810
Mortgage P&I
68%
$1,140
Property Taxes
9%
$158
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0