Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.14% first-year return on $45,339 initial cash invested.
-2.14%
Cash On Cash
6.45%
Cap Rate
1
DSCR
$1,590
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,671 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,339
Downpayment
20%
$43,180
Closing costs
1%
$2,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,671
Mortgage P&I
73%
$1,162
Property Taxes
2%
$35
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0