Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.66% first-year return on $45,150 initial cash invested.
-5.66%
Cash On Cash
5.85%
Cap Rate
0.89
DSCR
$1,769
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $1,982 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$1,982
Mortgage P&I
66%
$1,173
Property Taxes
15%
$273
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0