Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.88% first-year return on $45,150 initial cash invested.
-6.88%
Cash On Cash
5.42%
Cap Rate
0.84
DSCR
$1,433
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,433 income − $1,692 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,433
Total Expenses
$1,692
Mortgage P&I
81%
$1,158
Property Taxes
6%
$86
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0