Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.34% first-year return on $45,591 initial cash invested.
-2.34%
Cash On Cash
6.44%
Cap Rate
1
DSCR
$1,739
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $1,828 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,739
Total Expenses
$1,828
Mortgage P&I
67%
$1,167
Property Taxes
7%
$130
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0