Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.06% first-year return on $46,074 initial cash invested.
-2.06%
Cash On Cash
6.8%
Cap Rate
1.01
DSCR
$1,786
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,865 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,074
Downpayment
20%
$43,880
Closing costs
1%
$2,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,786
Total Expenses
$1,865
Mortgage P&I
69%
$1,234
Property Taxes
5%
$95
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0