Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.77% first-year return on $47,733 initial cash invested.
-3.77%
Cash On Cash
6.02%
Cap Rate
0.94
DSCR
$1,659
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,809 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,733
Downpayment
20%
$45,460
Closing costs
1%
$2,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$1,809
Mortgage P&I
73%
$1,207
Property Taxes
5%
$89
Home Insurance
5%
$81
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0