Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.2% first-year return on $44,961 initial cash invested.
-1.2%
Cash On Cash
6.75%
Cap Rate
1.06
DSCR
$2,260
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $2,305 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,305
Mortgage P&I
50%
$1,136
Property Taxes
22%
$504
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0