Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.37% first-year return on $48,279 initial cash invested.
-4.37%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,818
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $1,994 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,818
Total Expenses
$1,994
Mortgage P&I
69%
$1,248
Property Taxes
11%
$193
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0