Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.15% first-year return on $45,801 initial cash invested.
-2.15%
Cash On Cash
6.26%
Cap Rate
1
DSCR
$1,645
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,727 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,801
Downpayment
20%
$43,620
Closing costs
1%
$2,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,727
Mortgage P&I
69%
$1,138
Property Taxes
5%
$85
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0