Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.17% first-year return on $48,027 initial cash invested.
-5.17%
Cash On Cash
5.83%
Cap Rate
0.9
DSCR
$1,713
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $1,920 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$1,920
Mortgage P&I
72%
$1,233
Property Taxes
9%
$161
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0