Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.63% first-year return on $45,297 initial cash invested.
-7.63%
Cash On Cash
5.65%
Cap Rate
0.83
DSCR
$1,709
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $1,997 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,297
Downpayment
20%
$43,140
Closing costs
1%
$2,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$1,997
Mortgage P&I
71%
$1,219
Property Taxes
15%
$257
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0