Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.08% first-year return on $48,279 initial cash invested.
-7.08%
Cash On Cash
5.66%
Cap Rate
0.84
DSCR
$1,637
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $1,922 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$1,922
Mortgage P&I
79%
$1,287
Property Taxes
8%
$129
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0