Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.13% first-year return on $47,439 initial cash invested.
-9.13%
Cash On Cash
5.03%
Cap Rate
0.77
DSCR
$1,484
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $1,845 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,484
Total Expenses
$1,845
Mortgage P&I
83%
$1,233
Property Taxes
8%
$126
Home Insurance
6%
$84
HOA
1%
$17
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0