Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.16% first-year return on $48,300 initial cash invested.
-6.16%
Cash On Cash
5.48%
Cap Rate
0.88
DSCR
$2,152
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,400 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,152
Total Expenses
$2,400
Mortgage P&I
55%
$1,190
Property Taxes
26%
$570
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0