Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.72% first-year return on $44,982 initial cash invested.
-4.72%
Cash On Cash
6.2%
Cap Rate
0.94
DSCR
$2,026
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $2,203 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,026
Total Expenses
$2,203
Mortgage P&I
58%
$1,182
Property Taxes
21%
$424
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0