Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $47,901 initial cash invested.
-12.83%
Cash On Cash
4.4%
Cap Rate
0.66
DSCR
$1,596
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $2,108 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,596
Total Expenses
$2,108
Mortgage P&I
79%
$1,268
Property Taxes
22%
$344
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0