Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.73% first-year return on $46,683 initial cash invested.
-3.73%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$1,525
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,670 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$1,670
Mortgage P&I
75%
$1,144
Property Taxes
3%
$51
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0