Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.98% first-year return on $46,389 initial cash invested.
-6.98%
Cash On Cash
5.55%
Cap Rate
0.84
DSCR
$1,585
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $1,855 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,585
Total Expenses
$1,855
Mortgage P&I
77%
$1,213
Property Taxes
10%
$157
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0