Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.75% first-year return on $48,300 initial cash invested.
-8.75%
Cash On Cash
4.93%
Cap Rate
0.78
DSCR
$1,685
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $2,037 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,685
Total Expenses
$2,037
Mortgage P&I
72%
$1,213
Property Taxes
7%
$117
Home Insurance
5%
$80
HOA
11%
$190
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0