Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.35% first-year return on $45,759 initial cash invested.
-5.35%
Cash On Cash
5.87%
Cap Rate
0.89
DSCR
$1,514
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,718 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,759
Downpayment
20%
$43,580
Closing costs
1%
$2,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,514
Total Expenses
$1,718
Mortgage P&I
79%
$1,193
Property Taxes
4%
$54
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0