Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.62% first-year return on $46,662 initial cash invested.
-0.62%
Cash On Cash
6.85%
Cap Rate
1.07
DSCR
$2,047
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $2,071 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,047
Total Expenses
$2,071
Mortgage P&I
58%
$1,190
Property Taxes
13%
$269
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0