Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.57% first-year return on $45,318 initial cash invested.
-3.57%
Cash On Cash
6.12%
Cap Rate
0.95
DSCR
$1,656
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,791 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,656
Total Expenses
$1,791
Mortgage P&I
70%
$1,152
Property Taxes
8%
$130
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0