Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.49% first-year return on $46,830 initial cash invested.
-0.49%
Cash On Cash
6.52%
Cap Rate
1.07
DSCR
$1,864
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,883 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$1,883
Mortgage P&I
61%
$1,138
Property Taxes
10%
$183
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0