Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.97% first-year return on $45,591 initial cash invested.
-3.97%
Cash On Cash
6.08%
Cap Rate
0.94
DSCR
$1,725
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $1,876 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,725
Total Expenses
$1,876
Mortgage P&I
68%
$1,165
Property Taxes
10%
$176
Home Insurance
5%
$80
HOA
0%
$7
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0