Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.32% first-year return on $44,730 initial cash invested.
-8.32%
Cash On Cash
5.37%
Cap Rate
0.8
DSCR
$1,384
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $1,694 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,384
Total Expenses
$1,694
Mortgage P&I
86%
$1,194
Property Taxes
5%
$66
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0