Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.26% first-year return on $44,478 initial cash invested.
-6.26%
Cash On Cash
5.9%
Cap Rate
0.88
DSCR
$1,673
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,905 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,905
Mortgage P&I
71%
$1,189
Property Taxes
12%
$206
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0