Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $44,541 initial cash invested.
-0.11%
Cash On Cash
6.95%
Cap Rate
1.08
DSCR
$1,927
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $1,931 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,541
Downpayment
20%
$42,420
Closing costs
1%
$2,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$1,931
Mortgage P&I
59%
$1,137
Property Taxes
11%
$218
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0