Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.69% first-year return on $45,360 initial cash invested.
-6.69%
Cash On Cash
5.59%
Cap Rate
0.85
DSCR
$1,638
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $1,891 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,360
Downpayment
20%
$43,200
Closing costs
1%
$2,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$1,891
Mortgage P&I
72%
$1,177
Property Taxes
13%
$211
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0