Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.78% first-year return on $45,990 initial cash invested.
-3.78%
Cash On Cash
5.97%
Cap Rate
0.96
DSCR
$1,951
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $2,096 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,951
Total Expenses
$2,096
Mortgage P&I
58%
$1,136
Property Taxes
19%
$375
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0