Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.16% first-year return on $48,804 initial cash invested.
-7.16%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$1,598
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $1,889 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,598
Total Expenses
$1,889
Mortgage P&I
73%
$1,161
Property Taxes
13%
$214
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0