Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.18% first-year return on $47,838 initial cash invested.
-0.18%
Cash On Cash
6.94%
Cap Rate
1.07
DSCR
$1,774
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $1,781 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$1,781
Mortgage P&I
70%
$1,236
Property Taxes
0%
$4
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0