Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.84% first-year return on $48,615 initial cash invested.
-4.84%
Cash On Cash
5.94%
Cap Rate
0.91
DSCR
$1,692
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $1,888 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,692
Total Expenses
$1,888
Mortgage P&I
74%
$1,256
Property Taxes
6%
$103
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0