Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.28% first-year return on $46,452 initial cash invested.
-3.28%
Cash On Cash
6.24%
Cap Rate
0.97
DSCR
$1,869
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $1,996 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,452
Downpayment
20%
$44,240
Closing costs
1%
$2,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$1,996
Mortgage P&I
63%
$1,185
Property Taxes
13%
$246
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0