Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.76% first-year return on $47,649 initial cash invested.
-4.76%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$1,710
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,899
Mortgage P&I
71%
$1,217
Property Taxes
9%
$156
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0