Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $46,536 initial cash invested.
-9.9%
Cash On Cash
4.97%
Cap Rate
0.75
DSCR
$1,549
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,549 income − $1,933 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,549
Total Expenses
$1,933
Mortgage P&I
79%
$1,224
Property Taxes
15%
$227
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0