Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.92% first-year return on $46,851 initial cash invested.
-0.92%
Cash On Cash
6.73%
Cap Rate
1.05
DSCR
$1,865
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $1,901 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$1,901
Mortgage P&I
64%
$1,195
Property Taxes
8%
$143
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0