Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $47,880 initial cash invested.
-17.52%
Cash On Cash
3.11%
Cap Rate
0.48
DSCR
$929
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$929 income − $1,628 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$929
Total Expenses
$1,628
Mortgage P&I
134%
$1,244
Property Taxes
7%
$63
Home Insurance
9%
$80
HOA
0%
$0
Property Management
10%
$93
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0