Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.37% first-year return on $47,544 initial cash invested.
-4.37%
Cash On Cash
6.06%
Cap Rate
0.92
DSCR
$1,607
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,780 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,607
Total Expenses
$1,780
Mortgage P&I
77%
$1,236
Property Taxes
3%
$48
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0