Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.19% first-year return on $47,922 initial cash invested.
-6.19%
Cash On Cash
5.66%
Cap Rate
0.86
DSCR
$1,569
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $1,816 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,569
Total Expenses
$1,816
Mortgage P&I
79%
$1,245
Property Taxes
5%
$84
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0