Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.16% first-year return on $46,410 initial cash invested.
-0.16%
Cash On Cash
6.99%
Cap Rate
1.07
DSCR
$1,767
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $1,773 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,767
Total Expenses
$1,773
Mortgage P&I
68%
$1,206
Property Taxes
2%
$29
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0