Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $47,817 initial cash invested.
-14.4%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$1,495
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,495 income − $2,069 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,495
Total Expenses
$2,069
Mortgage P&I
82%
$1,228
Property Taxes
23%
$346
Home Insurance
5%
$80
HOA
2%
$25
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0