Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.18% first-year return on $46,410 initial cash invested.
-3.18%
Cash On Cash
6.47%
Cap Rate
0.98
DSCR
$1,875
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,998 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$1,998
Mortgage P&I
65%
$1,221
Property Taxes
11%
$210
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0