Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.91% first-year return on $47,775 initial cash invested.
-2.91%
Cash On Cash
6.29%
Cap Rate
0.99
DSCR
$2,120
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $2,236 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,775
Downpayment
20%
$45,500
Closing costs
1%
$2,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,236
Mortgage P&I
57%
$1,202
Property Taxes
19%
$395
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0