Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $48,972 initial cash invested.
-8.43%
Cash On Cash
5.23%
Cap Rate
0.8
DSCR
$1,726
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $2,070 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,726
Total Expenses
$2,070
Mortgage P&I
74%
$1,274
Property Taxes
15%
$263
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0