Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.64% first-year return on $45,465 initial cash invested.
-3.64%
Cash On Cash
5.9%
Cap Rate
0.95
DSCR
$1,572
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $1,710 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,572
Total Expenses
$1,710
Mortgage P&I
71%
$1,123
Property Taxes
6%
$101
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0