Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $48,300 initial cash invested.
-3.01%
Cash On Cash
5.89%
Cap Rate
0.97
DSCR
$1,649
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,649 income − $1,770 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,649
Total Expenses
$1,770
Mortgage P&I
71%
$1,168
Property Taxes
6%
$94
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0