Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.04% first-year return on $48,636 initial cash invested.
-8.04%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$1,704
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $2,030 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$2,030
Mortgage P&I
69%
$1,181
Property Taxes
17%
$290
Home Insurance
5%
$83
HOA
2%
$34
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0