Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.03% first-year return on $48,384 initial cash invested.
-6.03%
Cash On Cash
5.77%
Cap Rate
0.87
DSCR
$1,638
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $1,881 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$1,881
Mortgage P&I
77%
$1,269
Property Taxes
6%
$98
Home Insurance
5%
$84
HOA
0%
$4
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0