Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $46,746 initial cash invested.
-4.8%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$1,402
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,402 income − $1,589 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,746
Downpayment
20%
$44,520
Closing costs
1%
$2,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,402
Total Expenses
$1,589
Mortgage P&I
79%
$1,108
Property Taxes
3%
$37
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0