Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $48,384 initial cash invested.
-19.25%
Cash On Cash
2.92%
Cap Rate
0.44
DSCR
$1,432
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,432 income − $2,208 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$2,208
Mortgage P&I
88%
$1,265
Property Taxes
34%
$486
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0