Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.81% first-year return on $44,457 initial cash invested.
-0.81%
Cash On Cash
6.72%
Cap Rate
1.06
DSCR
$1,888
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $1,918 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$1,918
Mortgage P&I
59%
$1,122
Property Taxes
12%
$231
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0