Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.34% first-year return on $48,300 initial cash invested.
-9.34%
Cash On Cash
4.84%
Cap Rate
0.76
DSCR
$1,549
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,549 income − $1,925 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,549
Total Expenses
$1,925
Mortgage P&I
79%
$1,227
Property Taxes
14%
$216
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0