Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.32% first-year return on $44,772 initial cash invested.
-0.32%
Cash On Cash
6.84%
Cap Rate
1.07
DSCR
$1,894
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $1,906 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$1,906
Mortgage P&I
60%
$1,133
Property Taxes
10%
$198
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0