Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.33% first-year return on $48,300 initial cash invested.
-7.33%
Cash On Cash
5.27%
Cap Rate
0.82
DSCR
$1,434
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $1,729 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,434
Total Expenses
$1,729
Mortgage P&I
86%
$1,234
Property Taxes
3%
$42
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0