Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $46,746 initial cash invested.
-6.67%
Cash On Cash
5.51%
Cap Rate
0.85
DSCR
$1,724
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $1,984 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,724
Total Expenses
$1,984
Mortgage P&I
69%
$1,196
Property Taxes
15%
$262
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0