Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.5% first-year return on $46,032 initial cash invested.
-5.5%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$1,838
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $2,049 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,032
Downpayment
20%
$43,840
Closing costs
1%
$2,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,838
Total Expenses
$2,049
Mortgage P&I
64%
$1,168
Property Taxes
18%
$326
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0