Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.77% first-year return on $46,662 initial cash invested.
-1.77%
Cash On Cash
6.48%
Cap Rate
1.02
DSCR
$1,736
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $1,805 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$1,805
Mortgage P&I
68%
$1,181
Property Taxes
5%
$93
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0