Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.07% first-year return on $47,880 initial cash invested.
-8.07%
Cash On Cash
5.12%
Cap Rate
0.8
DSCR
$1,439
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,439 income − $1,761 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,439
Total Expenses
$1,761
Mortgage P&I
85%
$1,223
Property Taxes
6%
$84
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0