Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.87% first-year return on $48,153 initial cash invested.
-2.87%
Cash On Cash
6.26%
Cap Rate
0.98
DSCR
$1,843
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $1,958 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,153
Downpayment
20%
$45,860
Closing costs
1%
$2,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,843
Total Expenses
$1,958
Mortgage P&I
66%
$1,219
Property Taxes
11%
$194
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0