Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.78% first-year return on $46,914 initial cash invested.
-6.78%
Cash On Cash
5.37%
Cap Rate
0.85
DSCR
$1,812
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $2,077 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,914
Downpayment
20%
$44,680
Closing costs
1%
$2,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$2,077
Mortgage P&I
65%
$1,174
Property Taxes
19%
$345
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0