Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.57% first-year return on $46,935 initial cash invested.
-7.57%
Cash On Cash
5.36%
Cap Rate
0.83
DSCR
$1,865
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $2,161 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$2,161
Mortgage P&I
64%
$1,201
Property Taxes
21%
$397
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0