Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.96% first-year return on $44,898 initial cash invested.
-5.96%
Cash On Cash
5.92%
Cap Rate
0.88
DSCR
$1,693
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,693 income − $1,916 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,693
Total Expenses
$1,916
Mortgage P&I
70%
$1,193
Property Taxes
12%
$205
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0