Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.05% first-year return on $45,633 initial cash invested.
-2.05%
Cash On Cash
6.51%
Cap Rate
1
DSCR
$1,669
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $1,747 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,669
Total Expenses
$1,747
Mortgage P&I
70%
$1,173
Property Taxes
4%
$64
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0