Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.21% first-year return on $45,276 initial cash invested.
-3.21%
Cash On Cash
6.19%
Cap Rate
0.98
DSCR
$1,969
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $2,090 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,969
Total Expenses
$2,090
Mortgage P&I
58%
$1,136
Property Taxes
19%
$366
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0