Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $45,045 initial cash invested.
-10.31%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$1,104
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,104 income − $1,491 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,104
Total Expenses
$1,491
Mortgage P&I
100%
$1,099
Property Taxes
1%
$14
Home Insurance
7%
$75
HOA
2%
$17
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0