Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.45% first-year return on $46,620 initial cash invested.
-3.45%
Cash On Cash
6.34%
Cap Rate
0.96
DSCR
$1,738
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $1,872 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$1,872
Mortgage P&I
70%
$1,219
Property Taxes
7%
$123
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0