Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.42% first-year return on $48,090 initial cash invested.
-3.42%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$1,549
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,549 income − $1,686 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,549
Total Expenses
$1,686
Mortgage P&I
73%
$1,133
Property Taxes
5%
$71
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0