Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $48,111 initial cash invested.
-4.59%
Cash On Cash
5.96%
Cap Rate
0.92
DSCR
$1,707
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $1,891 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$1,891
Mortgage P&I
72%
$1,237
Property Taxes
8%
$129
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0