Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.27% first-year return on $45,990 initial cash invested.
-2.27%
Cash On Cash
6.53%
Cap Rate
1
DSCR
$1,684
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $1,771 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,684
Total Expenses
$1,771
Mortgage P&I
71%
$1,195
Property Taxes
4%
$62
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0