Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.25% first-year return on $48,615 initial cash invested.
-2.25%
Cash On Cash
6.38%
Cap Rate
1
DSCR
$1,879
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $1,970 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,879
Total Expenses
$1,970
Mortgage P&I
65%
$1,227
Property Taxes
9%
$173
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0