Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.58% first-year return on $47,649 initial cash invested.
-3.58%
Cash On Cash
5.8%
Cap Rate
0.95
DSCR
$1,673
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,815 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,815
Mortgage P&I
69%
$1,155
Property Taxes
6%
$103
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0