Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.34% first-year return on $47,901 initial cash invested.
-9.34%
Cash On Cash
5.25%
Cap Rate
0.78
DSCR
$1,819
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,192 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,901
Downpayment
20%
$45,620
Closing costs
1%
$2,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$2,192
Mortgage P&I
70%
$1,279
Property Taxes
20%
$359
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0