Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.82% first-year return on $44,226 initial cash invested.
-2.82%
Cash On Cash
6.33%
Cap Rate
0.98
DSCR
$1,743
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,743 income − $1,847 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,743
Total Expenses
$1,847
Mortgage P&I
65%
$1,128
Property Taxes
11%
$192
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0