Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected 0% first-year return on $47,376 initial cash invested.
0%
Cash On Cash
6.93%
Cap Rate
1.08
DSCR
$1,925
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,925 income − $1,925 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,376
Downpayment
20%
$45,120
Closing costs
1%
$2,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$1,925
Mortgage P&I
63%
$1,207
Property Taxes
6%
$121
Home Insurance
4%
$80
HOA
1%
$17
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0