Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.25% first-year return on $45,276 initial cash invested.
-6.25%
Cash On Cash
5.62%
Cap Rate
0.86
DSCR
$1,543
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $1,779 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,543
Total Expenses
$1,779
Mortgage P&I
76%
$1,168
Property Taxes
9%
$136
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0