Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.43% first-year return on $45,150 initial cash invested.
-11.43%
Cash On Cash
4.47%
Cap Rate
0.69
DSCR
$1,345
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $1,775 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,345
Total Expenses
$1,775
Mortgage P&I
87%
$1,164
Property Taxes
14%
$188
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0