Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.48% first-year return on $47,754 initial cash invested.
-1.48%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$1,948
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $2,007 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,754
Downpayment
20%
$45,480
Closing costs
1%
$2,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,948
Total Expenses
$2,007
Mortgage P&I
59%
$1,150
Property Taxes
13%
$260
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0