Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.41% first-year return on $48,468 initial cash invested.
-6.41%
Cash On Cash
5.52%
Cap Rate
0.86
DSCR
$1,788
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $2,047 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,788
Total Expenses
$2,047
Mortgage P&I
69%
$1,231
Property Taxes
15%
$270
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0