Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.52% first-year return on $46,389 initial cash invested.
-0.52%
Cash On Cash
6.61%
Cap Rate
1.06
DSCR
$1,725
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $1,745 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,725
Total Expenses
$1,745
Mortgage P&I
67%
$1,151
Property Taxes
4%
$67
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0