Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.59% first-year return on $46,347 initial cash invested.
-7.59%
Cash On Cash
5.54%
Cap Rate
0.83
DSCR
$1,693
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,693 income − $1,986 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,693
Total Expenses
$1,986
Mortgage P&I
72%
$1,227
Property Taxes
15%
$258
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0