Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $47,838 initial cash invested.
-14.7%
Cash On Cash
4.04%
Cap Rate
0.6
DSCR
$1,374
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,374 income − $1,960 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,374
Total Expenses
$1,960
Mortgage P&I
93%
$1,284
Property Taxes
17%
$231
Home Insurance
6%
$82
HOA
0%
$6
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0