Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $47,040 initial cash invested.
-11.91%
Cash On Cash
4.51%
Cap Rate
0.68
DSCR
$1,388
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,388 income − $1,855 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,388
Total Expenses
$1,855
Mortgage P&I
89%
$1,239
Property Taxes
12%
$163
Home Insurance
6%
$78
HOA
1%
$15
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0