Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.31% first-year return on $44,541 initial cash invested.
-4.31%
Cash On Cash
5.95%
Cap Rate
0.93
DSCR
$1,523
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $1,683 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,541
Downpayment
20%
$42,420
Closing costs
1%
$2,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,523
Total Expenses
$1,683
Mortgage P&I
75%
$1,136
Property Taxes
5%
$77
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0