Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.63% first-year return on $45,759 initial cash invested.
-1.63%
Cash On Cash
6.77%
Cap Rate
1.02
DSCR
$1,744
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $1,806 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,759
Downpayment
20%
$43,580
Closing costs
1%
$2,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,744
Total Expenses
$1,806
Mortgage P&I
69%
$1,204
Property Taxes
4%
$70
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0