Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.71% first-year return on $45,150 initial cash invested.
-2.71%
Cash On Cash
6.4%
Cap Rate
1
DSCR
$1,954
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $2,056 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,954
Total Expenses
$2,056
Mortgage P&I
59%
$1,150
Property Taxes
17%
$323
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0