Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $45,927 initial cash invested.
-17.77%
Cash On Cash
3.2%
Cap Rate
0.48
DSCR
$1,181
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,181 income − $1,861 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,927
Downpayment
20%
$43,740
Closing costs
1%
$2,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,181
Total Expenses
$1,861
Mortgage P&I
102%
$1,204
Property Taxes
23%
$271
Home Insurance
7%
$79
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0