Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.76% first-year return on $44,352 initial cash invested.
-1.76%
Cash On Cash
6.74%
Cap Rate
1.02
DSCR
$1,683
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,748 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,352
Downpayment
20%
$42,240
Closing costs
1%
$2,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,683
Total Expenses
$1,748
Mortgage P&I
69%
$1,167
Property Taxes
4%
$69
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0