Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.71% first-year return on $48,237 initial cash invested.
-2.71%
Cash On Cash
6.15%
Cap Rate
0.98
DSCR
$1,695
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $1,804 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,237
Downpayment
20%
$45,940
Closing costs
1%
$2,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$1,804
Mortgage P&I
71%
$1,202
Property Taxes
4%
$72
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0