Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.82% first-year return on $45,612 initial cash invested.
-2.82%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$1,569
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $1,676 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,569
Total Expenses
$1,676
Mortgage P&I
73%
$1,149
Property Taxes
3%
$43
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0