Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.61% first-year return on $46,326 initial cash invested.
-22.61%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$1,179
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,179 income − $2,052 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,179
Total Expenses
$2,052
Mortgage P&I
97%
$1,145
Property Taxes
44%
$520
Home Insurance
7%
$80
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0