Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.03% first-year return on $45,150 initial cash invested.
-6.03%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$1,836
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $2,063 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,836
Total Expenses
$2,063
Mortgage P&I
59%
$1,092
Property Taxes
23%
$418
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0