Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.3% first-year return on $44,520 initial cash invested.
-7.3%
Cash On Cash
5.42%
Cap Rate
0.84
DSCR
$1,667
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $1,938 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,667
Total Expenses
$1,938
Mortgage P&I
69%
$1,145
Property Taxes
17%
$286
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0