Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.01% first-year return on $46,305 initial cash invested.
-6.01%
Cash On Cash
5.72%
Cap Rate
0.88
DSCR
$1,669
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $1,901 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,305
Downpayment
20%
$44,100
Closing costs
1%
$2,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,669
Total Expenses
$1,901
Mortgage P&I
72%
$1,200
Property Taxes
11%
$190
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0