Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.17% first-year return on $47,565 initial cash invested.
-10.17%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$1,703
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,703 income − $2,106 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,703
Total Expenses
$2,106
Mortgage P&I
68%
$1,150
Property Taxes
26%
$437
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0