Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.96% first-year return on $48,279 initial cash invested.
-2.96%
Cash On Cash
6.12%
Cap Rate
0.98
DSCR
$1,780
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $1,899 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,780
Total Expenses
$1,899
Mortgage P&I
68%
$1,203
Property Taxes
6%
$101
Home Insurance
4%
$80
HOA
3%
$52
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0