Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $47,061 initial cash invested.
-4.59%
Cash On Cash
5.66%
Cap Rate
0.91
DSCR
$1,600
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,061
Downpayment
20%
$44,820
Closing costs
1%
$2,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,780
Mortgage P&I
72%
$1,157
Property Taxes
8%
$128
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0