Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $47,586 initial cash invested.
-15.21%
Cash On Cash
3.62%
Cap Rate
0.56
DSCR
$1,365
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,365 income − $1,968 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,365
Total Expenses
$1,968
Mortgage P&I
89%
$1,218
Property Taxes
23%
$314
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0