Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.7% first-year return on $45,969 initial cash invested.
-4.7%
Cash On Cash
6.04%
Cap Rate
0.92
DSCR
$1,650
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $1,830 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,830
Mortgage P&I
73%
$1,200
Property Taxes
7%
$112
Home Insurance
5%
$77
HOA
1%
$13
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0