Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $48,006 initial cash invested.
-7.77%
Cash On Cash
5.25%
Cap Rate
0.81
DSCR
$1,601
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,601 income − $1,912 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,006
Downpayment
20%
$45,720
Closing costs
1%
$2,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,601
Total Expenses
$1,912
Mortgage P&I
77%
$1,232
Property Taxes
11%
$181
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0