Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.42% first-year return on $45,024 initial cash invested.
-10.42%
Cash On Cash
4.84%
Cap Rate
0.74
DSCR
$1,736
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $2,127 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$2,127
Mortgage P&I
67%
$1,169
Property Taxes
25%
$427
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0