Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $47,124 initial cash invested.
-8.76%
Cash On Cash
5.12%
Cap Rate
0.79
DSCR
$1,701
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $2,045 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,701
Total Expenses
$2,045
Mortgage P&I
72%
$1,217
Property Taxes
18%
$306
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0