Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.5% first-year return on $45,612 initial cash invested.
-1.5%
Cash On Cash
6.3%
Cap Rate
1.03
DSCR
$1,699
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $1,756 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,699
Total Expenses
$1,756
Mortgage P&I
66%
$1,113
Property Taxes
7%
$121
Home Insurance
5%
$77
HOA
0%
$3
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0