Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $48,825 initial cash invested.
-11.58%
Cash On Cash
4.76%
Cap Rate
0.7
DSCR
$1,466
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $1,937 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,466
Total Expenses
$1,937
Mortgage P&I
90%
$1,321
Property Taxes
10%
$151
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0