Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.54% first-year return on $46,326 initial cash invested.
-2.54%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$1,553
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,553 income − $1,651 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,553
Total Expenses
$1,651
Mortgage P&I
73%
$1,130
Property Taxes
2%
$38
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0