Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.2% first-year return on $48,006 initial cash invested.
-0.2%
Cash On Cash
6.92%
Cap Rate
1.07
DSCR
$1,881
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $1,889 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,006
Downpayment
20%
$45,720
Closing costs
1%
$2,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,881
Total Expenses
$1,889
Mortgage P&I
66%
$1,232
Property Taxes
5%
$86
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0