Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.96% first-year return on $47,649 initial cash invested.
-1.96%
Cash On Cash
6.46%
Cap Rate
1.03
DSCR
$2,151
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $2,229 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,151
Total Expenses
$2,229
Mortgage P&I
55%
$1,191
Property Taxes
18%
$394
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0