Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.02% first-year return on $47,481 initial cash invested.
-6.02%
Cash On Cash
5.55%
Cap Rate
0.87
DSCR
$1,630
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $1,868 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,868
Mortgage P&I
74%
$1,202
Property Taxes
10%
$161
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0