Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.12% first-year return on $48,363 initial cash invested.
-4.12%
Cash On Cash
5.89%
Cap Rate
0.94
DSCR
$1,884
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $2,050 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,363
Downpayment
20%
$46,060
Closing costs
1%
$2,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$2,050
Mortgage P&I
64%
$1,203
Property Taxes
13%
$248
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0