Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.96% first-year return on $48,300 initial cash invested.
-1.96%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$1,707
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $1,786 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,707
Total Expenses
$1,786
Mortgage P&I
69%
$1,178
Property Taxes
5%
$85
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0