Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $48,279 initial cash invested.
-10.22%
Cash On Cash
4.89%
Cap Rate
0.73
DSCR
$1,397
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,397 income − $1,808 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,397
Total Expenses
$1,808
Mortgage P&I
91%
$1,278
Property Taxes
6%
$86
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0