Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.91% first-year return on $47,439 initial cash invested.
-6.91%
Cash On Cash
5.57%
Cap Rate
0.84
DSCR
$1,521
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,521 income − $1,794 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,521
Total Expenses
$1,794
Mortgage P&I
82%
$1,245
Property Taxes
3%
$47
Home Insurance
5%
$77
HOA
2%
$30
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0