Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.94% first-year return on $46,494 initial cash invested.
-1.94%
Cash On Cash
6.49%
Cap Rate
1.01
DSCR
$1,683
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,758 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,683
Total Expenses
$1,758
Mortgage P&I
71%
$1,189
Property Taxes
3%
$49
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0