Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.38% first-year return on $48,279 initial cash invested.
-8.38%
Cash On Cash
5.05%
Cap Rate
0.78
DSCR
$1,421
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $1,758 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,421
Total Expenses
$1,758
Mortgage P&I
87%
$1,234
Property Taxes
5%
$75
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0