Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $46,074 initial cash invested.
-15.18%
Cash On Cash
3.71%
Cap Rate
0.57
DSCR
$1,592
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $2,175 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,074
Downpayment
20%
$43,880
Closing costs
1%
$2,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$2,175
Mortgage P&I
74%
$1,182
Property Taxes
31%
$501
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0