Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $46,599 initial cash invested.
-9.01%
Cash On Cash
4.85%
Cap Rate
0.77
DSCR
$1,592
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $1,942 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$1,942
Mortgage P&I
73%
$1,166
Property Taxes
18%
$282
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0