Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.94% first-year return on $48,573 initial cash invested.
-8.94%
Cash On Cash
5.15%
Cap Rate
0.78
DSCR
$1,533
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,895 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,573
Downpayment
20%
$46,260
Closing costs
1%
$2,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,895
Mortgage P&I
83%
$1,278
Property Taxes
9%
$134
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0