Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.67% first-year return on $44,688 initial cash invested.
-12.67%
Cash On Cash
4.29%
Cap Rate
0.66
DSCR
$1,494
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,966 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,494
Total Expenses
$1,966
Mortgage P&I
78%
$1,158
Property Taxes
14%
$212
Home Insurance
5%
$82
HOA
8%
$125
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0