Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.23% first-year return on $44,562 initial cash invested.
-4.23%
Cash On Cash
6.17%
Cap Rate
0.94
DSCR
$1,645
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,802 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,802
Mortgage P&I
71%
$1,166
Property Taxes
8%
$134
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0