Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.09% first-year return on $47,628 initial cash invested.
-2.09%
Cash On Cash
6.3%
Cap Rate
1.01
DSCR
$1,914
Rent
-$83
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,628
Downpayment
20%
$45,360
Closing costs
1%
$2,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,914
Total Expenses
$1,997
Mortgage P&I
62%
$1,178
Property Taxes
7%
$143
Home Insurance
4%
$80
HOA
5%
$98
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0