Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.24% first-year return on $47,901 initial cash invested.
-6.24%
Cash On Cash
5.68%
Cap Rate
0.87
DSCR
$1,674
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,923 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,901
Downpayment
20%
$45,620
Closing costs
1%
$2,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,674
Total Expenses
$1,923
Mortgage P&I
74%
$1,245
Property Taxes
10%
$161
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0