Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $46,368 initial cash invested.
-12.6%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$1,490
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $1,977 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,490
Total Expenses
$1,977
Mortgage P&I
77%
$1,154
Property Taxes
24%
$358
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0