Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $48,615 initial cash invested.
-16.24%
Cash On Cash
3.27%
Cap Rate
0.51
DSCR
$1,147
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,147 income − $1,805 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,147
Total Expenses
$1,805
Mortgage P&I
107%
$1,231
Property Taxes
17%
$192
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0