Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $48,300 initial cash invested.
-14.71%
Cash On Cash
3.74%
Cap Rate
0.57
DSCR
$1,057
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,057 income − $1,649 expenses = $592 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,057
Total Expenses
$1,649
Mortgage P&I
119%
$1,255
Property Taxes
4%
$39
Home Insurance
8%
$80
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0