Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.56% first-year return on $46,452 initial cash invested.
-6.56%
Cash On Cash
5.67%
Cap Rate
0.86
DSCR
$1,673
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,927 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,452
Downpayment
20%
$44,240
Closing costs
1%
$2,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,927
Mortgage P&I
73%
$1,215
Property Taxes
12%
$198
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0