Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.33% first-year return on $46,347 initial cash invested.
-5.33%
Cash On Cash
5.82%
Cap Rate
0.89
DSCR
$1,497
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,703 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,497
Total Expenses
$1,703
Mortgage P&I
80%
$1,201
Property Taxes
2%
$32
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0