Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.32% first-year return on $45,969 initial cash invested.
-3.32%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$1,782
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $1,909 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,782
Total Expenses
$1,909
Mortgage P&I
65%
$1,167
Property Taxes
10%
$186
Home Insurance
4%
$79
HOA
1%
$14
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0