Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.68% first-year return on $48,111 initial cash invested.
-8.68%
Cash On Cash
4.88%
Cap Rate
0.77
DSCR
$1,473
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $1,821 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,473
Total Expenses
$1,821
Mortgage P&I
82%
$1,205
Property Taxes
10%
$153
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0