Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.94% first-year return on $45,927 initial cash invested.
-0.94%
Cash On Cash
6.51%
Cap Rate
1.04
DSCR
$1,732
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,732 income − $1,768 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,927
Downpayment
20%
$43,740
Closing costs
1%
$2,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$1,768
Mortgage P&I
66%
$1,135
Property Taxes
6%
$105
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0