Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.87% first-year return on $45,927 initial cash invested.
-2.87%
Cash On Cash
6.46%
Cap Rate
0.99
DSCR
$1,879
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $1,989 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,927
Downpayment
20%
$43,740
Closing costs
1%
$2,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$1,989
Mortgage P&I
64%
$1,194
Property Taxes
10%
$195
Home Insurance
4%
$78
HOA
2%
$33
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0