Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.83% first-year return on $45,318 initial cash invested.
-5.83%
Cash On Cash
5.46%
Cap Rate
0.87
DSCR
$1,409
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $1,629 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,409
Total Expenses
$1,629
Mortgage P&I
80%
$1,132
Property Taxes
4%
$52
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0