Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $48,657 initial cash invested.
-14.13%
Cash On Cash
3.76%
Cap Rate
0.59
DSCR
$1,228
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,228 income − $1,801 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,228
Total Expenses
$1,801
Mortgage P&I
101%
$1,238
Property Taxes
13%
$158
Home Insurance
7%
$86
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0