Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.44% first-year return on $48,090 initial cash invested.
-3.44%
Cash On Cash
6.39%
Cap Rate
0.96
DSCR
$1,832
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $1,970 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,832
Total Expenses
$1,970
Mortgage P&I
69%
$1,265
Property Taxes
8%
$144
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0