Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.07% first-year return on $46,872 initial cash invested.
-2.07%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$1,825
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $1,906 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,825
Total Expenses
$1,906
Mortgage P&I
65%
$1,187
Property Taxes
9%
$165
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0