Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.14% first-year return on $48,594 initial cash invested.
-5.14%
Cash On Cash
5.45%
Cap Rate
0.89
DSCR
$1,656
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,864 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,594
Downpayment
20%
$46,280
Closing costs
1%
$2,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,656
Total Expenses
$1,864
Mortgage P&I
71%
$1,175
Property Taxes
11%
$176
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0