Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $47,040 initial cash invested.
-12.76%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$1,109
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,109 income − $1,609 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,040
Downpayment
20%
$44,800
Closing costs
1%
$2,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,109
Total Expenses
$1,609
Mortgage P&I
100%
$1,113
Property Taxes
12%
$128
Home Insurance
7%
$80
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$67
Maintenance
5%
$55
Other
0%
$0