Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.54% first-year return on $45,129 initial cash invested.
-6.54%
Cash On Cash
5.44%
Cap Rate
0.85
DSCR
$1,460
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $1,706 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,706
Mortgage P&I
79%
$1,148
Property Taxes
7%
$101
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0