Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $48,300 initial cash invested.
-13.81%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$1,075
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,075 income − $1,631 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,075
Total Expenses
$1,631
Mortgage P&I
112%
$1,208
Property Taxes
6%
$63
Home Insurance
7%
$80
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0