Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.17% first-year return on $46,872 initial cash invested.
-5.17%
Cash On Cash
6.16%
Cap Rate
0.91
DSCR
$1,727
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,727 income − $1,929 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,727
Total Expenses
$1,929
Mortgage P&I
73%
$1,262
Property Taxes
8%
$139
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0