Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.29% first-year return on $48,405 initial cash invested.
-1.29%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$1,788
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $1,840 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,788
Total Expenses
$1,840
Mortgage P&I
65%
$1,170
Property Taxes
7%
$124
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0