Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $47,460 initial cash invested.
-9.79%
Cash On Cash
4.57%
Cap Rate
0.73
DSCR
$1,242
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,242 income − $1,629 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,242
Total Expenses
$1,629
Mortgage P&I
95%
$1,185
Property Taxes
3%
$42
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0