Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $46,998 initial cash invested.
-5.13%
Cash On Cash
5.86%
Cap Rate
0.9
DSCR
$1,665
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,866 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,866
Mortgage P&I
73%
$1,211
Property Taxes
9%
$153
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0