Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.38% first-year return on $46,935 initial cash invested.
-11.38%
Cash On Cash
4.79%
Cap Rate
0.71
DSCR
$1,691
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,691 income − $2,136 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,691
Total Expenses
$2,136
Mortgage P&I
74%
$1,253
Property Taxes
22%
$365
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$101
Maintenance
5%
$85
Other
0%
$0