Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.94% first-year return on $48,132 initial cash invested.
-3.94%
Cash On Cash
5.92%
Cap Rate
0.95
DSCR
$1,856
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,014 expenses = $158 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
$1,856
Total Expenses
$2,014
Mortgage P&I
64%
$1,196
Property Taxes
14%
$253
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0