Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $48,636 initial cash invested.
-12.9%
Cash On Cash
4.19%
Cap Rate
0.64
DSCR
$1,362
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,362 income − $1,885 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,362
Total Expenses
$1,885
Mortgage P&I
93%
$1,264
Property Taxes
14%
$190
Home Insurance
6%
$77
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0