Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.58% first-year return on $46,368 initial cash invested.
-9.58%
Cash On Cash
4.89%
Cap Rate
0.76
DSCR
$1,593
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,593 income − $1,963 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,368
Downpayment
20%
$44,160
Closing costs
1%
$2,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,593
Total Expenses
$1,963
Mortgage P&I
75%
$1,189
Property Taxes
18%
$280
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0