Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.1% first-year return on $48,132 initial cash invested.
-0.1%
Cash On Cash
6.88%
Cap Rate
1.08
DSCR
$1,931
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $1,935 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,132
Downpayment
20%
$45,840
Closing costs
1%
$2,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$1,935
Mortgage P&I
63%
$1,222
Property Taxes
7%
$128
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0