Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.61% first-year return on $47,670 initial cash invested.
-5.61%
Cash On Cash
5.87%
Cap Rate
0.89
DSCR
$1,588
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $1,811 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$1,811
Mortgage P&I
79%
$1,254
Property Taxes
4%
$66
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0