Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.66% first-year return on $47,544 initial cash invested.
-0.66%
Cash On Cash
6.77%
Cap Rate
1.06
DSCR
$1,992
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $2,018 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,992
Total Expenses
$2,018
Mortgage P&I
60%
$1,203
Property Taxes
11%
$212
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0