Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.31% first-year return on $46,557 initial cash invested.
-5.31%
Cash On Cash
5.87%
Cap Rate
0.9
DSCR
$1,655
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,655 income − $1,861 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,557
Downpayment
20%
$44,340
Closing costs
1%
$2,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,655
Total Expenses
$1,861
Mortgage P&I
73%
$1,208
Property Taxes
7%
$112
Home Insurance
5%
$80
HOA
2%
$30
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0