Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.74% first-year return on $45,717 initial cash invested.
-10.74%
Cash On Cash
4.69%
Cap Rate
0.72
DSCR
$1,728
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $2,137 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,728
Total Expenses
$2,137
Mortgage P&I
68%
$1,173
Property Taxes
25%
$438
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0