Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.57% first-year return on $48,846 initial cash invested.
-0.57%
Cash On Cash
6.59%
Cap Rate
1.06
DSCR
$1,928
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $1,951 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$1,951
Mortgage P&I
62%
$1,204
Property Taxes
9%
$164
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0