Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $47,901 initial cash invested.
-15.33%
Cash On Cash
3.64%
Cap Rate
0.56
DSCR
$1,323
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,323 income − $1,935 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,901
Downpayment
20%
$45,620
Closing costs
1%
$2,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,323
Total Expenses
$1,935
Mortgage P&I
94%
$1,237
Property Taxes
21%
$275
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0