Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.28% first-year return on $46,914 initial cash invested.
-2.28%
Cash On Cash
6.26%
Cap Rate
1
DSCR
$1,720
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $1,809 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,720
Total Expenses
$1,809
Mortgage P&I
68%
$1,169
Property Taxes
6%
$106
Home Insurance
5%
$79
HOA
0%
$8
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0