Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.41% first-year return on $47,355 initial cash invested.
-0.41%
Cash On Cash
6.96%
Cap Rate
1.06
DSCR
$1,849
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $1,865 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,849
Total Expenses
$1,865
Mortgage P&I
67%
$1,231
Property Taxes
6%
$102
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0