Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $45,150 initial cash invested.
-5.74%
Cash On Cash
5.8%
Cap Rate
0.89
DSCR
$1,726
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $1,942 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,726
Total Expenses
$1,942
Mortgage P&I
68%
$1,170
Property Taxes
14%
$248
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0