Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.94% first-year return on $45,066 initial cash invested.
-3.94%
Cash On Cash
6.03%
Cap Rate
0.94
DSCR
$1,632
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,780 expenses = $148 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
$1,632
Total Expenses
$1,780
Mortgage P&I
70%
$1,144
Property Taxes
9%
$143
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0