Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.05% first-year return on $48,699 initial cash invested.
-12.05%
Cash On Cash
4.19%
Cap Rate
0.66
DSCR
$1,449
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,449 income − $1,938 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,449
Total Expenses
$1,938
Mortgage P&I
85%
$1,227
Property Taxes
18%
$257
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0