Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.5% first-year return on $46,704 initial cash invested.
-4.5%
Cash On Cash
5.8%
Cap Rate
0.92
DSCR
$1,625
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,625 income − $1,800 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,625
Total Expenses
$1,800
Mortgage P&I
72%
$1,169
Property Taxes
8%
$129
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0