Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.9% first-year return on $46,788 initial cash invested.
-1.9%
Cash On Cash
6.1%
Cap Rate
1.01
DSCR
$1,689
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,763 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,689
Total Expenses
$1,763
Mortgage P&I
66%
$1,122
Property Taxes
7%
$110
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0