Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.03% first-year return on $44,709 initial cash invested.
-8.03%
Cash On Cash
5.25%
Cap Rate
0.81
DSCR
$1,513
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $1,812 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,709
Downpayment
20%
$42,580
Closing costs
1%
$2,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$1,812
Mortgage P&I
76%
$1,154
Property Taxes
14%
$205
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0