Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $45,276 initial cash invested.
-12.59%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$1,129
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,129 income − $1,604 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,129
Total Expenses
$1,604
Mortgage P&I
99%
$1,119
Property Taxes
10%
$115
Home Insurance
7%
$77
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0