Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.33% first-year return on $44,583 initial cash invested.
-5.33%
Cash On Cash
6.09%
Cap Rate
0.9
DSCR
$1,582
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,582 income − $1,780 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,583
Downpayment
20%
$42,460
Closing costs
1%
$2,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,582
Total Expenses
$1,780
Mortgage P&I
76%
$1,197
Property Taxes
6%
$98
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0