Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.75% first-year return on $45,129 initial cash invested.
-3.75%
Cash On Cash
6.02%
Cap Rate
0.94
DSCR
$1,474
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,474 income − $1,615 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,474
Total Expenses
$1,615
Mortgage P&I
78%
$1,145
Property Taxes
1%
$12
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0