Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.78% first-year return on $47,586 initial cash invested.
-0.78%
Cash On Cash
6.06%
Cap Rate
1.04
DSCR
$1,596
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,627 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,586
Downpayment
20%
$45,320
Closing costs
1%
$2,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,596
Total Expenses
$1,627
Mortgage P&I
69%
$1,096
Property Taxes
2%
$35
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0