Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.79% first-year return on $44,226 initial cash invested.
-7.79%
Cash On Cash
5.13%
Cap Rate
0.8
DSCR
$1,328
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,328 income − $1,615 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,328
Total Expenses
$1,615
Mortgage P&I
84%
$1,121
Property Taxes
6%
$74
Home Insurance
6%
$75
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0