Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $47,481 initial cash invested.
-7.18%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$1,332
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,332
Total Expenses
$1,616
Mortgage P&I
86%
$1,139
Property Taxes
4%
$50
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0