Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.54% first-year return on $45,150 initial cash invested.
-6.54%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$1,525
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,771 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$1,771
Mortgage P&I
72%
$1,091
Property Taxes
14%
$209
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0