Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.84% first-year return on $47,733 initial cash invested.
-7.84%
Cash On Cash
5.57%
Cap Rate
0.83
DSCR
$1,795
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $2,107 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,733
Downpayment
20%
$45,460
Closing costs
1%
$2,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,795
Total Expenses
$2,107
Mortgage P&I
71%
$1,277
Property Taxes
16%
$282
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0