Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.82% first-year return on $46,830 initial cash invested.
-5.82%
Cash On Cash
5.98%
Cap Rate
0.88
DSCR
$1,555
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $1,782 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,830
Downpayment
20%
$44,600
Closing costs
1%
$2,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,555
Total Expenses
$1,782
Mortgage P&I
81%
$1,260
Property Taxes
3%
$39
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0