Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.21% first-year return on $45,843 initial cash invested.
-0.21%
Cash On Cash
6.93%
Cap Rate
1.07
DSCR
$1,891
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $1,899 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,843
Downpayment
20%
$43,660
Closing costs
1%
$2,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$1,899
Mortgage P&I
62%
$1,174
Property Taxes
8%
$160
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0