Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.76% first-year return on $46,578 initial cash invested.
-2.76%
Cash On Cash
6.39%
Cap Rate
0.99
DSCR
$1,966
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $2,073 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,578
Downpayment
20%
$44,360
Closing costs
1%
$2,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$2,073
Mortgage P&I
61%
$1,191
Property Taxes
15%
$291
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0