Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.58% first-year return on $44,709 initial cash invested.
-2.58%
Cash On Cash
6.34%
Cap Rate
0.99
DSCR
$1,617
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $1,713 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,709
Downpayment
20%
$42,580
Closing costs
1%
$2,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,617
Total Expenses
$1,713
Mortgage P&I
70%
$1,139
Property Taxes
4%
$67
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0