Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $47,838 initial cash invested.
-13.4%
Cash On Cash
3.85%
Cap Rate
0.61
DSCR
$1,389
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,389 income − $1,923 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,389
Total Expenses
$1,923
Mortgage P&I
86%
$1,195
Property Taxes
21%
$288
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0