Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.06% first-year return on $45,276 initial cash invested.
-1.06%
Cash On Cash
6.81%
Cap Rate
1.04
DSCR
$1,734
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,774 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,734
Total Expenses
$1,774
Mortgage P&I
68%
$1,177
Property Taxes
4%
$69
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0