Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $48,069 initial cash invested.
-10.01%
Cash On Cash
4.75%
Cap Rate
0.73
DSCR
$1,421
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $1,822 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,421
Total Expenses
$1,822
Mortgage P&I
87%
$1,236
Property Taxes
10%
$137
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0