Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.34% first-year return on $48,426 initial cash invested.
-4.34%
Cash On Cash
5.99%
Cap Rate
0.94
DSCR
$2,014
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,189 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,426
Downpayment
20%
$46,120
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$2,189
Mortgage P&I
61%
$1,226
Property Taxes
11%
$224
Home Insurance
7%
$140
HOA
4%
$75
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0