Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.65% first-year return on $47,649 initial cash invested.
-9.65%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$1,494
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,877 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,494
Total Expenses
$1,877
Mortgage P&I
83%
$1,233
Property Taxes
12%
$174
Home Insurance
5%
$81
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0