Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $48,930 initial cash invested.
-12.78%
Cash On Cash
4.12%
Cap Rate
0.65
DSCR
$1,795
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $2,316 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,930
Downpayment
20%
$46,600
Closing costs
1%
$2,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,795
Total Expenses
$2,316
Mortgage P&I
69%
$1,230
Property Taxes
28%
$500
Home Insurance
5%
$82
HOA
2%
$36
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0