Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $45,969 initial cash invested.
-8.61%
Cash On Cash
4.99%
Cap Rate
0.78
DSCR
$1,319
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,319 income − $1,649 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,319
Total Expenses
$1,649
Mortgage P&I
89%
$1,175
Property Taxes
4%
$52
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0