Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.03% first-year return on $47,922 initial cash invested.
-5.03%
Cash On Cash
5.83%
Cap Rate
0.91
DSCR
$1,733
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $1,934 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,922
Downpayment
20%
$45,640
Closing costs
1%
$2,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,733
Total Expenses
$1,934
Mortgage P&I
71%
$1,223
Property Taxes
10%
$180
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0