Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.67% first-year return on $44,415 initial cash invested.
-2.67%
Cash On Cash
6.5%
Cap Rate
0.99
DSCR
$1,805
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $1,904 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,805
Total Expenses
$1,904
Mortgage P&I
64%
$1,154
Property Taxes
12%
$217
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0