Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.27% first-year return on $48,132 initial cash invested.
-12.27%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$1,287
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,287 income − $1,779 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,132
Downpayment
20%
$45,840
Closing costs
1%
$2,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,287
Total Expenses
$1,779
Mortgage P&I
93%
$1,197
Property Taxes
13%
$166
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0