Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.16% first-year return on $45,024 initial cash invested.
-4.16%
Cash On Cash
5.99%
Cap Rate
0.93
DSCR
$1,489
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,489 income − $1,645 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,489
Total Expenses
$1,645
Mortgage P&I
77%
$1,152
Property Taxes
2%
$30
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0