Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $48,195 initial cash invested.
-18.77%
Cash On Cash
2.99%
Cap Rate
0.45
DSCR
$1,156
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,156 income − $1,910 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,195
Downpayment
20%
$45,900
Closing costs
1%
$2,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,156
Total Expenses
$1,910
Mortgage P&I
110%
$1,268
Property Taxes
23%
$261
Home Insurance
7%
$80
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0