Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.44% first-year return on $45,675 initial cash invested.
-4.44%
Cash On Cash
6.22%
Cap Rate
0.95
DSCR
$2,244
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $2,413 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,244
Total Expenses
$2,413
Mortgage P&I
53%
$1,185
Property Taxes
25%
$567
Home Insurance
3%
$78
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0