Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.18% first-year return on $45,717 initial cash invested.
-0.18%
Cash On Cash
7.11%
Cap Rate
1.08
DSCR
$2,054
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,061 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,717
Downpayment
20%
$43,540
Closing costs
1%
$2,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$2,061
Mortgage P&I
58%
$1,193
Property Taxes
7%
$139
Home Insurance
4%
$79
HOA
6%
$116
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0