Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.99% first-year return on $48,174 initial cash invested.
-3.99%
Cash On Cash
6.12%
Cap Rate
0.94
DSCR
$1,722
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $1,882 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,174
Downpayment
20%
$45,880
Closing costs
1%
$2,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$1,882
Mortgage P&I
72%
$1,244
Property Taxes
5%
$79
Home Insurance
5%
$80
HOA
2%
$32
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0