Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.56% first-year return on $48,510 initial cash invested.
-6.56%
Cash On Cash
5.52%
Cap Rate
0.86
DSCR
$1,694
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $1,959 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$1,959
Mortgage P&I
73%
$1,243
Property Taxes
11%
$191
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0