Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.18% first-year return on $45,675 initial cash invested.
-3.18%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$1,692
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $1,813 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,692
Total Expenses
$1,813
Mortgage P&I
66%
$1,124
Property Taxes
10%
$171
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0