Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.74% first-year return on $47,082 initial cash invested.
-0.74%
Cash On Cash
6.86%
Cap Rate
1.06
DSCR
$2,071
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $2,100 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,082
Downpayment
20%
$44,840
Closing costs
1%
$2,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,071
Total Expenses
$2,100
Mortgage P&I
58%
$1,207
Property Taxes
13%
$274
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0