Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.67% first-year return on $46,620 initial cash invested.
-0.67%
Cash On Cash
6.81%
Cap Rate
1.05
DSCR
$1,779
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,805 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$1,805
Mortgage P&I
67%
$1,197
Property Taxes
4%
$67
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0