Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.94% first-year return on $48,111 initial cash invested.
-4.94%
Cash On Cash
5.78%
Cap Rate
0.91
DSCR
$1,798
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $1,996 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,798
Total Expenses
$1,996
Mortgage P&I
67%
$1,212
Property Taxes
13%
$236
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0