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 $44,352 initial cash invested.
-6.71%
Cash On Cash
5.37%
Cap Rate
0.85
DSCR
$1,524
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $1,772 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,352
Downpayment
20%
$42,240
Closing costs
1%
$2,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,524
Total Expenses
$1,772
Mortgage P&I
73%
$1,117
Property Taxes
12%
$185
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0