Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.7% first-year return on $45,990 initial cash invested.
-0.7%
Cash On Cash
6.72%
Cap Rate
1.06
DSCR
$1,891
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $1,918 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,891
Total Expenses
$1,918
Mortgage P&I
61%
$1,158
Property Taxes
10%
$188
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0