Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.76% first-year return on $48,699 initial cash invested.
-7.76%
Cash On Cash
5.26%
Cap Rate
0.81
DSCR
$1,514
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,829 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,514
Total Expenses
$1,829
Mortgage P&I
83%
$1,255
Property Taxes
6%
$93
Home Insurance
6%
$87
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0