Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.1% first-year return on $48,552 initial cash invested.
-0.1%
Cash On Cash
7.31%
Cap Rate
1.08
DSCR
$2,065
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,069 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$2,069
Mortgage P&I
63%
$1,309
Property Taxes
7%
$140
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0