Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.53% first-year return on $45,150 initial cash invested.
-0.53%
Cash On Cash
6.74%
Cap Rate
1.06
DSCR
$1,681
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,681 income − $1,701 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,681
Total Expenses
$1,701
Mortgage P&I
68%
$1,144
Property Taxes
3%
$45
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0