Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.25% first-year return on $46,599 initial cash invested.
-5.25%
Cash On Cash
5.81%
Cap Rate
0.9
DSCR
$1,653
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $1,857 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$1,857
Mortgage P&I
72%
$1,196
Property Taxes
9%
$150
Home Insurance
5%
$79
HOA
0%
$2
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0