Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.65% first-year return on $44,331 initial cash invested.
-0.65%
Cash On Cash
6.87%
Cap Rate
1.05
DSCR
$1,720
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $1,744 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,331
Downpayment
20%
$42,220
Closing costs
1%
$2,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,744
Mortgage P&I
67%
$1,147
Property Taxes
4%
$75
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0