Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.25% first-year return on $47,712 initial cash invested.
-4.25%
Cash On Cash
6.06%
Cap Rate
0.93
DSCR
$1,722
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $1,891 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,712
Downpayment
20%
$45,440
Closing costs
1%
$2,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$1,891
Mortgage P&I
71%
$1,231
Property Taxes
7%
$116
Home Insurance
5%
$80
HOA
1%
$17
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0