Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $46,032 initial cash invested.
-11.42%
Cash On Cash
4.49%
Cap Rate
0.69
DSCR
$1,254
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,254 income − $1,692 expenses = $438 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,254
Total Expenses
$1,692
Mortgage P&I
95%
$1,196
Property Taxes
7%
$91
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0