Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.54% first-year return on $47,418 initial cash invested.
-1.54%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$1,678
Rent
-$61
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$1,739
Mortgage P&I
68%
$1,134
Property Taxes
5%
$88
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0