Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1% first-year return on $44,436 initial cash invested.
-1%
Cash On Cash
6.68%
Cap Rate
1.05
DSCR
$1,939
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $1,976 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,939
Total Expenses
$1,976
Mortgage P&I
58%
$1,118
Property Taxes
15%
$286
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0