Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.75% first-year return on $44,772 initial cash invested.
-6.75%
Cash On Cash
5.44%
Cap Rate
0.85
DSCR
$1,597
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,597 income − $1,849 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,597
Total Expenses
$1,849
Mortgage P&I
71%
$1,139
Property Taxes
13%
$215
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0