Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.01% first-year return on $48,279 initial cash invested.
-7.01%
Cash On Cash
5.51%
Cap Rate
0.85
DSCR
$1,813
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $2,095 expenses = $282 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
$1,813
Total Expenses
$2,095
Mortgage P&I
69%
$1,247
Property Taxes
16%
$296
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0