Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.85% first-year return on $48,027 initial cash invested.
-7.85%
Cash On Cash
5.03%
Cap Rate
0.81
DSCR
$1,707
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $2,021 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$2,021
Mortgage P&I
70%
$1,188
Property Taxes
18%
$310
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0