Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.32% first-year return on $46,620 initial cash invested.
-3.32%
Cash On Cash
6.5%
Cap Rate
0.97
DSCR
$1,777
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $1,906 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$1,906
Mortgage P&I
70%
$1,242
Property Taxes
7%
$122
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0