Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $45,402 initial cash invested.
-5.84%
Cash On Cash
5.97%
Cap Rate
0.89
DSCR
$1,632
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,853 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,632
Total Expenses
$1,853
Mortgage P&I
74%
$1,214
Property Taxes
8%
$137
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0