Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.21% first-year return on $46,767 initial cash invested.
-2.21%
Cash On Cash
6.3%
Cap Rate
0.99
DSCR
$1,556
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,642 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,556
Total Expenses
$1,642
Mortgage P&I
76%
$1,178
Property Taxes
2%
$33
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0