Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $47,439 initial cash invested.
-8.15%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$1,817
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $2,139 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,817
Total Expenses
$2,139
Mortgage P&I
63%
$1,147
Property Taxes
24%
$440
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0