Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.3% first-year return on $46,830 initial cash invested.
-19.3%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$1,390
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $2,143 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$2,143
Mortgage P&I
84%
$1,172
Property Taxes
38%
$531
Home Insurance
6%
$78
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0