Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.89% first-year return on $47,544 initial cash invested.
-6.89%
Cash On Cash
5.46%
Cap Rate
0.84
DSCR
$1,668
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $1,941 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,668
Total Expenses
$1,941
Mortgage P&I
73%
$1,220
Property Taxes
12%
$208
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0