Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.08% first-year return on $44,625 initial cash invested.
-1.08%
Cash On Cash
6.77%
Cap Rate
1.05
DSCR
$1,953
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,993 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,625
Downpayment
20%
$42,500
Closing costs
1%
$2,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$1,993
Mortgage P&I
58%
$1,141
Property Taxes
14%
$270
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0