Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.46% first-year return on $46,872 initial cash invested.
-1.46%
Cash On Cash
6.7%
Cap Rate
1.05
DSCR
$2,364
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,421 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,364
Total Expenses
$2,421
Mortgage P&I
50%
$1,185
Property Taxes
23%
$543
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0