Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.17% first-year return on $48,069 initial cash invested.
-2.17%
Cash On Cash
6.38%
Cap Rate
1.02
DSCR
$2,313
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $2,400 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,313
Total Expenses
$2,400
Mortgage P&I
51%
$1,188
Property Taxes
23%
$540
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0