Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.45% first-year return on $48,153 initial cash invested.
-6.45%
Cash On Cash
5.48%
Cap Rate
0.86
DSCR
$1,736
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $1,995 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,153
Downpayment
20%
$45,860
Closing costs
1%
$2,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$1,995
Mortgage P&I
70%
$1,220
Property Taxes
14%
$243
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0