Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.24% first-year return on $45,990 initial cash invested.
-5.24%
Cash On Cash
5.9%
Cap Rate
0.9
DSCR
$1,722
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $1,923 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,722
Total Expenses
$1,923
Mortgage P&I
69%
$1,191
Property Taxes
12%
$208
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0