Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.14% first-year return on $48,300 initial cash invested.
-6.14%
Cash On Cash
5.58%
Cap Rate
0.87
DSCR
$1,680
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,927 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,927
Mortgage P&I
73%
$1,232
Property Taxes
11%
$178
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0