Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.18% first-year return on $47,817 initial cash invested.
-0.18%
Cash On Cash
6.89%
Cap Rate
1.07
DSCR
$1,970
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $1,977 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$1,977
Mortgage P&I
62%
$1,216
Property Taxes
7%
$139
Home Insurance
4%
$82
HOA
1%
$29
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0