Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.35% first-year return on $44,562 initial cash invested.
-0.35%
Cash On Cash
6.84%
Cap Rate
1.06
DSCR
$1,668
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $1,681 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,668
Total Expenses
$1,681
Mortgage P&I
68%
$1,139
Property Taxes
3%
$55
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0