Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.45% first-year return on $45,612 initial cash invested.
-5.45%
Cash On Cash
5.92%
Cap Rate
0.89
DSCR
$1,553
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,553 income − $1,760 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,553
Total Expenses
$1,760
Mortgage P&I
77%
$1,200
Property Taxes
5%
$74
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0