Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $48,216 initial cash invested.
-8.61%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$1,643
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $1,989 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,989
Mortgage P&I
72%
$1,189
Property Taxes
18%
$291
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0