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 $45,150 initial cash invested.
-0.35%
Cash On Cash
7.21%
Cap Rate
1.06
DSCR
$1,751
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $1,764 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,751
Total Expenses
$1,764
Mortgage P&I
69%
$1,216
Property Taxes
1%
$17
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0