Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $45,276 initial cash invested.
-12.3%
Cash On Cash
4.34%
Cap Rate
0.67
DSCR
$1,637
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $2,101 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$2,101
Mortgage P&I
71%
$1,161
Property Taxes
27%
$437
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0