Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.7% first-year return on $45,696 initial cash invested.
-19.7%
Cash On Cash
2.59%
Cap Rate
0.4
DSCR
$1,032
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,032 income − $1,782 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,032
Total Expenses
$1,782
Mortgage P&I
113%
$1,167
Property Taxes
26%
$267
Home Insurance
8%
$79
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0