Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $47,523 initial cash invested.
-9.54%
Cash On Cash
4.88%
Cap Rate
0.76
DSCR
$1,679
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $2,057 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,679
Total Expenses
$2,057
Mortgage P&I
72%
$1,215
Property Taxes
20%
$331
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0