Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $47,880 initial cash invested.
-7.29%
Cash On Cash
5.45%
Cap Rate
0.83
DSCR
$1,547
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,547 income − $1,838 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,547
Total Expenses
$1,838
Mortgage P&I
81%
$1,249
Property Taxes
7%
$107
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0