Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.46% first-year return on $46,788 initial cash invested.
-5.46%
Cash On Cash
5.87%
Cap Rate
0.89
DSCR
$1,624
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $1,837 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$1,837
Mortgage P&I
75%
$1,221
Property Taxes
6%
$92
Home Insurance
5%
$88
HOA
1%
$15
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0