Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $46,935 initial cash invested.
-16.9%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$1,094
Rent
-$661
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,094
Total Expenses
$1,755
Mortgage P&I
105%
$1,145
Property Taxes
23%
$247
Home Insurance
7%
$78
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0