Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $48,846 initial cash invested.
-15.11%
Cash On Cash
3.72%
Cap Rate
0.57
DSCR
$1,359
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,359 income − $1,974 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,359
Total Expenses
$1,974
Mortgage P&I
93%
$1,269
Property Taxes
20%
$268
Home Insurance
6%
$83
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0