Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $45,990 initial cash invested.
-12.32%
Cash On Cash
4.33%
Cap Rate
0.67
DSCR
$1,618
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $2,090 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,618
Total Expenses
$2,090
Mortgage P&I
73%
$1,182
Property Taxes
25%
$410
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0