Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.36% first-year return on $44,373 initial cash invested.
-10.36%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$1,383
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,383 income − $1,766 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,383
Total Expenses
$1,766
Mortgage P&I
78%
$1,084
Property Taxes
18%
$246
Home Insurance
6%
$77
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0