Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.12% first-year return on $46,893 initial cash invested.
-2.12%
Cash On Cash
6.18%
Cap Rate
1
DSCR
$1,639
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,639 income − $1,722 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,639
Total Expenses
$1,722
Mortgage P&I
70%
$1,151
Property Taxes
5%
$77
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0