Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.77% first-year return on $45,066 initial cash invested.
-0.77%
Cash On Cash
6.78%
Cap Rate
1.06
DSCR
$2,068
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $2,097 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,068
Total Expenses
$2,097
Mortgage P&I
55%
$1,139
Property Taxes
17%
$355
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0