Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $45,423 initial cash invested.
-5.26%
Cash On Cash
5.76%
Cap Rate
0.9
DSCR
$1,585
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $1,784 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,423
Downpayment
20%
$43,260
Closing costs
1%
$2,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,585
Total Expenses
$1,784
Mortgage P&I
73%
$1,158
Property Taxes
9%
$136
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0