Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.9% first-year return on $48,027 initial cash invested.
-5.9%
Cash On Cash
5.94%
Cap Rate
0.88
DSCR
$1,747
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $1,983 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$1,983
Mortgage P&I
73%
$1,281
Property Taxes
10%
$166
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0