Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.29% first-year return on $48,300 initial cash invested.
-2.29%
Cash On Cash
6.7%
Cap Rate
1.01
DSCR
$2,067
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,159 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$2,159
Mortgage P&I
62%
$1,274
Property Taxes
13%
$267
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0