Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $44,310 initial cash invested.
-11.48%
Cash On Cash
4.4%
Cap Rate
0.69
DSCR
$1,571
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $1,995 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,571
Total Expenses
$1,995
Mortgage P&I
71%
$1,119
Property Taxes
25%
$392
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0