Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.52% first-year return on $47,523 initial cash invested.
-1.52%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$1,591
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,523
Downpayment
20%
$45,260
Closing costs
1%
$2,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,591
Total Expenses
$1,651
Mortgage P&I
70%
$1,116
Property Taxes
3%
$41
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0