Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7% first-year return on $46,767 initial cash invested.
-7%
Cash On Cash
5.43%
Cap Rate
0.84
DSCR
$1,688
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,961 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,767
Downpayment
20%
$44,540
Closing costs
1%
$2,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,961
Mortgage P&I
71%
$1,196
Property Taxes
15%
$247
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0