Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $48,699 initial cash invested.
-13.11%
Cash On Cash
4.08%
Cap Rate
0.64
DSCR
$1,595
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,595 income − $2,127 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,595
Total Expenses
$2,127
Mortgage P&I
78%
$1,241
Property Taxes
24%
$387
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0