Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.73% first-year return on $48,552 initial cash invested.
-10.73%
Cash On Cash
4.67%
Cap Rate
0.72
DSCR
$1,709
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $2,143 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$2,143
Mortgage P&I
73%
$1,249
Property Taxes
21%
$366
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0