Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.7% first-year return on $47,355 initial cash invested.
-1.7%
Cash On Cash
6.34%
Cap Rate
1.02
DSCR
$1,851
Rent
-$67
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$1,918
Mortgage P&I
63%
$1,165
Property Taxes
10%
$192
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0