Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.51% first-year return on $44,415 initial cash invested.
-4.51%
Cash On Cash
6.14%
Cap Rate
0.93
DSCR
$1,792
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $1,959 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,792
Total Expenses
$1,959
Mortgage P&I
65%
$1,160
Property Taxes
14%
$257
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0