Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.38% first-year return on $48,342 initial cash invested.
-9.38%
Cash On Cash
4.81%
Cap Rate
0.75
DSCR
$1,449
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,449 income − $1,827 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,449
Total Expenses
$1,827
Mortgage P&I
85%
$1,229
Property Taxes
10%
$138
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0