Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $47,859 initial cash invested.
-18.91%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$1,405
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $2,159 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,405
Total Expenses
$2,159
Mortgage P&I
83%
$1,167
Property Taxes
36%
$509
Home Insurance
8%
$119
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0