Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $47,460 initial cash invested.
-12.01%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$1,103
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,460
Downpayment
20%
$45,200
Closing costs
1%
$2,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,103
Total Expenses
$1,578
Mortgage P&I
99%
$1,093
Property Taxes
11%
$120
Home Insurance
7%
$79
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0