Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.9% first-year return on $44,751 initial cash invested.
-1.9%
Cash On Cash
6.75%
Cap Rate
1.03
DSCR
$2,142
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,213 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,751
Downpayment
20%
$42,620
Closing costs
1%
$2,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$2,213
Mortgage P&I
54%
$1,163
Property Taxes
20%
$418
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0