Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.75% first-year return on $47,880 initial cash invested.
-8.75%
Cash On Cash
5.32%
Cap Rate
0.79
DSCR
$1,644
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $1,993 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,644
Total Expenses
$1,993
Mortgage P&I
78%
$1,278
Property Taxes
13%
$206
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0