Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.93% first-year return on $46,011 initial cash invested.
-1.93%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$2,334
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,408 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,011
Downpayment
20%
$43,820
Closing costs
1%
$2,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,334
Total Expenses
$2,408
Mortgage P&I
48%
$1,124
Property Taxes
26%
$600
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0