Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.78% first-year return on $47,439 initial cash invested.
-2.78%
Cash On Cash
6.33%
Cap Rate
0.98
DSCR
$1,661
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $1,771 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,661
Total Expenses
$1,771
Mortgage P&I
73%
$1,219
Property Taxes
2%
$41
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0