Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.44% first-year return on $46,473 initial cash invested.
-8.44%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$1,741
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $2,068 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$2,068
Mortgage P&I
66%
$1,142
Property Taxes
23%
$395
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0