Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $48,951 initial cash invested.
-11.94%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$1,639
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,639 income − $2,126 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,639
Total Expenses
$2,126
Mortgage P&I
73%
$1,196
Property Taxes
26%
$421
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0