Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.84% first-year return on $47,523 initial cash invested.
-3.84%
Cash On Cash
5.81%
Cap Rate
0.94
DSCR
$1,608
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $1,760 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,523
Downpayment
20%
$45,260
Closing costs
1%
$2,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,608
Total Expenses
$1,760
Mortgage P&I
73%
$1,168
Property Taxes
7%
$114
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0