Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $46,494 initial cash invested.
-15.49%
Cash On Cash
3.58%
Cap Rate
0.55
DSCR
$1,240
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,240 income − $1,840 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,494
Downpayment
20%
$44,280
Closing costs
1%
$2,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,840
Mortgage P&I
97%
$1,199
Property Taxes
19%
$239
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0