Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.75% first-year return on $44,940 initial cash invested.
-0.75%
Cash On Cash
6.56%
Cap Rate
1.05
DSCR
$1,704
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $1,732 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$1,732
Mortgage P&I
65%
$1,112
Property Taxes
6%
$103
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0