Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.71% first-year return on $47,649 initial cash invested.
-0.71%
Cash On Cash
6.63%
Cap Rate
1.05
DSCR
$1,783
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $1,811 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,783
Total Expenses
$1,811
Mortgage P&I
67%
$1,192
Property Taxes
5%
$90
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0