Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.4% first-year return on $48,279 initial cash invested.
-4.4%
Cash On Cash
5.88%
Cap Rate
0.93
DSCR
$1,717
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,717 income − $1,894 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,717
Total Expenses
$1,894
Mortgage P&I
71%
$1,218
Property Taxes
9%
$149
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0