Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.98% first-year return on $47,817 initial cash invested.
-1.98%
Cash On Cash
6.65%
Cap Rate
1.01
DSCR
$1,932
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $2,011 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$2,011
Mortgage P&I
64%
$1,243
Property Taxes
9%
$183
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0