Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.45% first-year return on $45,150 initial cash invested.
-2.45%
Cash On Cash
6.61%
Cap Rate
1.01
DSCR
$2,073
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $2,165 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,073
Total Expenses
$2,165
Mortgage P&I
57%
$1,173
Property Taxes
18%
$378
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0