Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.42% first-year return on $47,124 initial cash invested.
-2.42%
Cash On Cash
6.06%
Cap Rate
1
DSCR
$1,790
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,124
Downpayment
20%
$44,880
Closing costs
1%
$2,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,885
Mortgage P&I
64%
$1,138
Property Taxes
11%
$205
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0