Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.88% first-year return on $47,565 initial cash invested.
-0.88%
Cash On Cash
6.77%
Cap Rate
1.05
DSCR
$1,974
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $2,009 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,974
Total Expenses
$2,009
Mortgage P&I
61%
$1,213
Property Taxes
11%
$220
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0