Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.59% first-year return on $48,972 initial cash invested.
-6.59%
Cash On Cash
5.62%
Cap Rate
0.86
DSCR
$1,931
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $2,200 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,931
Total Expenses
$2,200
Mortgage P&I
66%
$1,265
Property Taxes
18%
$346
Home Insurance
4%
$82
HOA
0%
$4
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0