Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.66% first-year return on $45,507 initial cash invested.
-0.66%
Cash On Cash
6.55%
Cap Rate
1.05
DSCR
$1,689
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,714 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,507
Downpayment
20%
$43,340
Closing costs
1%
$2,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,689
Total Expenses
$1,714
Mortgage P&I
67%
$1,124
Property Taxes
3%
$58
Home Insurance
5%
$77
HOA
1%
$17
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0