Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.41% first-year return on $45,990 initial cash invested.
-10.41%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$1,181
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,181 income − $1,580 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,181
Total Expenses
$1,580
Mortgage P&I
96%
$1,136
Property Taxes
5%
$60
Home Insurance
7%
$77
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0