Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $48,615 initial cash invested.
-9.73%
Cash On Cash
4.81%
Cap Rate
0.76
DSCR
$2,017
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,017 income − $2,411 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,017
Total Expenses
$2,411
Mortgage P&I
61%
$1,221
Property Taxes
29%
$584
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0