Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.22% first-year return on $44,394 initial cash invested.
-6.22%
Cash On Cash
5.5%
Cap Rate
0.86
DSCR
$1,520
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,520 income − $1,750 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,750
Mortgage P&I
74%
$1,123
Property Taxes
10%
$146
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0