Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $45,990 initial cash invested.
-14.61%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$1,545
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $2,105 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,545
Total Expenses
$2,105
Mortgage P&I
75%
$1,164
Property Taxes
30%
$463
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0