Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.59% first-year return on $48,300 initial cash invested.
-1.59%
Cash On Cash
6.68%
Cap Rate
1.02
DSCR
$1,896
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,960 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,896
Total Expenses
$1,960
Mortgage P&I
66%
$1,250
Property Taxes
7%
$136
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0