Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $47,397 initial cash invested.
-7.47%
Cash On Cash
5.08%
Cap Rate
0.81
DSCR
$1,522
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $1,817 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,397
Downpayment
20%
$45,140
Closing costs
1%
$2,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,522
Total Expenses
$1,817
Mortgage P&I
77%
$1,174
Property Taxes
11%
$168
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0