Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $48,594 initial cash invested.
-13.46%
Cash On Cash
3.9%
Cap Rate
0.61
DSCR
$1,452
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,452 income − $1,997 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,594
Downpayment
20%
$46,280
Closing costs
1%
$2,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,452
Total Expenses
$1,997
Mortgage P&I
84%
$1,224
Property Taxes
21%
$311
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0