Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.06% first-year return on $44,919 initial cash invested.
-4.06%
Cash On Cash
6.32%
Cap Rate
0.95
DSCR
$1,933
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $2,085 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$2,085
Mortgage P&I
61%
$1,182
Property Taxes
17%
$323
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0