Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.36% first-year return on $46,431 initial cash invested.
-0.36%
Cash On Cash
6.7%
Cap Rate
1.06
DSCR
$1,721
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,721 income − $1,735 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,431
Downpayment
20%
$44,220
Closing costs
1%
$2,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,721
Total Expenses
$1,735
Mortgage P&I
68%
$1,162
Property Taxes
3%
$46
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0