Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.38% first-year return on $44,667 initial cash invested.
-9.38%
Cash On Cash
4.99%
Cap Rate
0.76
DSCR
$1,338
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $1,687 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,667
Downpayment
20%
$42,540
Closing costs
1%
$2,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,338
Total Expenses
$1,687
Mortgage P&I
87%
$1,166
Property Taxes
7%
$96
Home Insurance
6%
$77
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0