Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.14% first-year return on $48,741 initial cash invested.
-12.14%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$1,372
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $1,865 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,741
Downpayment
20%
$46,420
Closing costs
1%
$2,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,372
Total Expenses
$1,865
Mortgage P&I
88%
$1,203
Property Taxes
15%
$209
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0