Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.67% first-year return on $48,888 initial cash invested.
-5.67%
Cash On Cash
5.57%
Cap Rate
0.88
DSCR
$1,781
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $2,012 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,888
Downpayment
20%
$46,560
Closing costs
1%
$2,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,781
Total Expenses
$2,012
Mortgage P&I
69%
$1,222
Property Taxes
14%
$245
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0