Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.99% first-year return on $44,898 initial cash invested.
-2.99%
Cash On Cash
6.4%
Cap Rate
0.97
DSCR
$1,602
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $1,714 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,602
Total Expenses
$1,714
Mortgage P&I
73%
$1,172
Property Taxes
4%
$56
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0