Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.73% first-year return on $45,255 initial cash invested.
-5.73%
Cash On Cash
5.6%
Cap Rate
0.88
DSCR
$1,642
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $1,858 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,642
Total Expenses
$1,858
Mortgage P&I
69%
$1,140
Property Taxes
13%
$217
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0