Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $46,914 initial cash invested.
-12.41%
Cash On Cash
4.24%
Cap Rate
0.66
DSCR
$1,518
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $2,003 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,914
Downpayment
20%
$44,680
Closing costs
1%
$2,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,518
Total Expenses
$2,003
Mortgage P&I
79%
$1,198
Property Taxes
22%
$331
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0