Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.07% first-year return on $45,675 initial cash invested.
-3.07%
Cash On Cash
6.36%
Cap Rate
0.98
DSCR
$1,809
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $1,926 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$1,926
Mortgage P&I
65%
$1,180
Property Taxes
12%
$217
Home Insurance
3%
$49
HOA
1%
$10
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0