Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.38% first-year return on $48,804 initial cash invested.
-7.38%
Cash On Cash
5.16%
Cap Rate
0.82
DSCR
$1,493
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,493 income − $1,793 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,493
Total Expenses
$1,793
Mortgage P&I
82%
$1,224
Property Taxes
6%
$96
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0