Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $46,431 initial cash invested.
-9.43%
Cash On Cash
4.95%
Cap Rate
0.76
DSCR
$1,392
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,392 income − $1,757 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,431
Downpayment
20%
$44,220
Closing costs
1%
$2,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,392
Total Expenses
$1,757
Mortgage P&I
87%
$1,207
Property Taxes
8%
$108
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0