Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.4% first-year return on $47,355 initial cash invested.
-22.4%
Cash On Cash
2.28%
Cap Rate
0.34
DSCR
$1,039
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,039 income − $1,923 expenses = $884 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,039
Total Expenses
$1,923
Mortgage P&I
121%
$1,261
Property Taxes
30%
$312
Home Insurance
8%
$80
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0