Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.18% first-year return on $46,011 initial cash invested.
-6.18%
Cash On Cash
5.69%
Cap Rate
0.87
DSCR
$1,594
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $1,831 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,594
Total Expenses
$1,831
Mortgage P&I
75%
$1,196
Property Taxes
9%
$141
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0