Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.71% first-year return on $44,373 initial cash invested.
-6.71%
Cash On Cash
5.65%
Cap Rate
0.86
DSCR
$1,814
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,062 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$2,062
Mortgage P&I
64%
$1,152
Property Taxes
20%
$363
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0