Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.72% first-year return on $46,011 initial cash invested.
-1.72%
Cash On Cash
6.87%
Cap Rate
1.02
DSCR
$1,838
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $1,904 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,838
Total Expenses
$1,904
Mortgage P&I
67%
$1,229
Property Taxes
7%
$120
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0