Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.13% first-year return on $46,809 initial cash invested.
-0.13%
Cash On Cash
6.64%
Cap Rate
1.08
DSCR
$1,861
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $1,866 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$1,866
Mortgage P&I
62%
$1,146
Property Taxes
7%
$135
Home Insurance
4%
$75
HOA
1%
$26
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0