Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.19% first-year return on $48,090 initial cash invested.
-6.19%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$1,922
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $2,170 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,922
Total Expenses
$2,170
Mortgage P&I
61%
$1,175
Property Taxes
22%
$416
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0