Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $47,565 initial cash invested.
-11.02%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$1,365
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,365
Total Expenses
$1,802
Mortgage P&I
83%
$1,137
Property Taxes
17%
$231
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0