Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.6% first-year return on $46,410 initial cash invested.
-7.6%
Cash On Cash
5.28%
Cap Rate
0.82
DSCR
$1,704
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $1,998 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$1,998
Mortgage P&I
69%
$1,182
Property Taxes
17%
$297
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0