Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.69% first-year return on $46,788 initial cash invested.
-4.69%
Cash On Cash
5.88%
Cap Rate
0.92
DSCR
$1,674
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,857 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,674
Total Expenses
$1,857
Mortgage P&I
71%
$1,190
Property Taxes
7%
$117
Home Insurance
5%
$80
HOA
2%
$35
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0