Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.14% first-year return on $48,783 initial cash invested.
-5.14%
Cash On Cash
5.78%
Cap Rate
0.9
DSCR
$1,739
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $1,948 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,783
Downpayment
20%
$46,460
Closing costs
1%
$2,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,739
Total Expenses
$1,948
Mortgage P&I
71%
$1,240
Property Taxes
10%
$172
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0