Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.03% first-year return on $45,864 initial cash invested.
-13.03%
Cash On Cash
4.15%
Cap Rate
0.64
DSCR
$1,568
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $2,066 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,568
Total Expenses
$2,066
Mortgage P&I
75%
$1,176
Property Taxes
26%
$409
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0