Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.88% first-year return on $45,255 initial cash invested.
-1.88%
Cash On Cash
6.33%
Cap Rate
1.02
DSCR
$1,779
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,850 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$1,850
Mortgage P&I
63%
$1,118
Property Taxes
11%
$193
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0