Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.52% first-year return on $45,024 initial cash invested.
-3.52%
Cash On Cash
6.03%
Cap Rate
0.96
DSCR
$1,676
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $1,808 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,676
Total Expenses
$1,808
Mortgage P&I
67%
$1,125
Property Taxes
10%
$169
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0