Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.27% first-year return on $46,851 initial cash invested.
-10.27%
Cash On Cash
4.74%
Cap Rate
0.74
DSCR
$1,777
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $2,178 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,777
Total Expenses
$2,178
Mortgage P&I
67%
$1,193
Property Taxes
25%
$442
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0