Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.45% first-year return on $47,964 initial cash invested.
-2.45%
Cash On Cash
6.35%
Cap Rate
1.01
DSCR
$2,240
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $2,338 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,964
Downpayment
20%
$45,680
Closing costs
1%
$2,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$2,338
Mortgage P&I
53%
$1,194
Property Taxes
2%
$54
Home Insurance
4%
$84
HOA
19%
$424
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0