Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.07% first-year return on $47,733 initial cash invested.
-3.07%
Cash On Cash
6.14%
Cap Rate
0.97
DSCR
$1,767
Rent
-$122
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,733
Downpayment
20%
$45,460
Closing costs
1%
$2,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$1,889
Mortgage P&I
68%
$1,197
Property Taxes
9%
$153
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0