Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.45% first-year return on $44,814 initial cash invested.
-4.45%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$1,504
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $1,670 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,814
Downpayment
20%
$42,680
Closing costs
1%
$2,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,504
Total Expenses
$1,670
Mortgage P&I
73%
$1,099
Property Taxes
6%
$92
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0