Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.53% first-year return on $45,528 initial cash invested.
-3.53%
Cash On Cash
6.35%
Cap Rate
0.96
DSCR
$1,688
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,822 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,528
Downpayment
20%
$43,360
Closing costs
1%
$2,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,822
Mortgage P&I
71%
$1,198
Property Taxes
7%
$112
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0