Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.08% first-year return on $47,040 initial cash invested.
-5.08%
Cash On Cash
5.86%
Cap Rate
0.91
DSCR
$1,819
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,018 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,819
Total Expenses
$2,018
Mortgage P&I
66%
$1,202
Property Taxes
15%
$265
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0