Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $45,780 initial cash invested.
-3.09%
Cash On Cash
6.31%
Cap Rate
0.97
DSCR
$1,634
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,634 income − $1,752 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,780
Downpayment
20%
$43,600
Closing costs
1%
$2,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,634
Total Expenses
$1,752
Mortgage P&I
72%
$1,182
Property Taxes
4%
$66
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0