Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.22% first-year return on $44,982 initial cash invested.
-4.22%
Cash On Cash
5.83%
Cap Rate
0.93
DSCR
$1,538
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $1,696 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,538
Total Expenses
$1,696
Mortgage P&I
73%
$1,122
Property Taxes
6%
$97
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0