Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $44,940 initial cash invested.
-15.57%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$1,681
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,681 income − $2,264 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,681
Total Expenses
$2,264
Mortgage P&I
66%
$1,103
Property Taxes
39%
$649
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0