Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.92% first-year return on $44,520 initial cash invested.
-7.92%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$1,765
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $2,059 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,765
Total Expenses
$2,059
Mortgage P&I
61%
$1,076
Property Taxes
25%
$437
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0