Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.96% first-year return on $44,520 initial cash invested.
-3.96%
Cash On Cash
6.11%
Cap Rate
0.95
DSCR
$1,898
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $2,045 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,898
Total Expenses
$2,045
Mortgage P&I
60%
$1,131
Property Taxes
18%
$345
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0