Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.24% first-year return on $47,880 initial cash invested.
-7.24%
Cash On Cash
5.21%
Cap Rate
0.84
DSCR
$1,907
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $2,196 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,907
Total Expenses
$2,196
Mortgage P&I
62%
$1,184
Property Taxes
20%
$382
Home Insurance
4%
$80
HOA
3%
$55
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0