Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.77% first-year return on $46,494 initial cash invested.
-0.77%
Cash On Cash
6.47%
Cap Rate
1.05
DSCR
$1,839
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $1,869 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,494
Downpayment
20%
$44,280
Closing costs
1%
$2,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,839
Total Expenses
$1,869
Mortgage P&I
62%
$1,132
Property Taxes
10%
$181
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0