Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.43% first-year return on $45,213 initial cash invested.
-4.43%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$1,820
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $1,987 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,213
Downpayment
20%
$43,060
Closing costs
1%
$2,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,987
Mortgage P&I
59%
$1,067
Property Taxes
9%
$156
Home Insurance
5%
$91
HOA
11%
$200
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0