Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.36% first-year return on $46,809 initial cash invested.
-4.36%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,668
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $1,838 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,668
Total Expenses
$1,838
Mortgage P&I
73%
$1,214
Property Taxes
7%
$112
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0