Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.54% first-year return on $44,877 initial cash invested.
-7.54%
Cash On Cash
5.02%
Cap Rate
0.81
DSCR
$1,406
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $1,688 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,877
Downpayment
20%
$42,740
Closing costs
1%
$2,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,406
Total Expenses
$1,688
Mortgage P&I
79%
$1,106
Property Taxes
9%
$126
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0