Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.42% first-year return on $47,082 initial cash invested.
-6.42%
Cash On Cash
5.84%
Cap Rate
0.87
DSCR
$1,797
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $2,049 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$2,049
Mortgage P&I
70%
$1,254
Property Taxes
14%
$248
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0