Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.12% first-year return on $47,355 initial cash invested.
-5.12%
Cash On Cash
5.74%
Cap Rate
0.91
DSCR
$1,964
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $2,166 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,964
Total Expenses
$2,166
Mortgage P&I
60%
$1,182
Property Taxes
19%
$379
Home Insurance
4%
$80
HOA
1%
$15
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0