Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $46,431 initial cash invested.
-5.22%
Cash On Cash
5.86%
Cap Rate
0.91
DSCR
$1,846
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $2,048 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,431
Downpayment
20%
$44,220
Closing costs
1%
$2,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,846
Total Expenses
$2,048
Mortgage P&I
64%
$1,190
Property Taxes
17%
$320
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0