Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.13% first-year return on $45,234 initial cash invested.
-3.13%
Cash On Cash
6.31%
Cap Rate
0.98
DSCR
$1,839
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $1,957 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,839
Total Expenses
$1,957
Mortgage P&I
63%
$1,159
Property Taxes
13%
$243
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0