Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.46% first-year return on $45,801 initial cash invested.
-2.46%
Cash On Cash
6.44%
Cap Rate
0.99
DSCR
$1,765
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $1,859 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,801
Downpayment
20%
$43,620
Closing costs
1%
$2,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,765
Total Expenses
$1,859
Mortgage P&I
67%
$1,176
Property Taxes
8%
$148
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0