Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $44,520 initial cash invested.
-4.8%
Cash On Cash
6.2%
Cap Rate
0.92
DSCR
$1,699
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $1,877 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,699
Total Expenses
$1,877
Mortgage P&I
70%
$1,189
Property Taxes
11%
$180
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0