Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.17% first-year return on $46,851 initial cash invested.
-7.17%
Cash On Cash
5.45%
Cap Rate
0.83
DSCR
$1,517
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $1,797 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,517
Total Expenses
$1,797
Mortgage P&I
80%
$1,218
Property Taxes
7%
$104
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0