Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $45,150 initial cash invested.
-9.57%
Cash On Cash
4.89%
Cap Rate
0.76
DSCR
$1,540
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,900 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,540
Total Expenses
$1,900
Mortgage P&I
75%
$1,159
Property Taxes
17%
$266
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0