Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.21% first-year return on $45,990 initial cash invested.
-6.21%
Cash On Cash
5.87%
Cap Rate
0.87
DSCR
$1,581
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $1,819 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,581
Total Expenses
$1,819
Mortgage P&I
78%
$1,230
Property Taxes
6%
$101
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0