Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.26% first-year return on $45,864 initial cash invested.
-0.26%
Cash On Cash
6.91%
Cap Rate
1.07
DSCR
$1,767
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $1,777 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$1,777
Mortgage P&I
67%
$1,180
Property Taxes
3%
$59
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0