Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.27% first-year return on $47,397 initial cash invested.
-1.27%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$1,931
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $1,981 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,397
Downpayment
20%
$45,140
Closing costs
1%
$2,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$1,981
Mortgage P&I
58%
$1,125
Property Taxes
14%
$263
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0