Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.28% first-year return on $44,898 initial cash invested.
-4.28%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$1,618
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $1,778 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$1,778
Mortgage P&I
68%
$1,093
Property Taxes
12%
$189
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0