Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.88% first-year return on $48,867 initial cash invested.
-0.88%
Cash On Cash
6.82%
Cap Rate
1.05
DSCR
$1,982
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,018 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,867
Downpayment
20%
$46,540
Closing costs
1%
$2,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$2,018
Mortgage P&I
64%
$1,260
Property Taxes
8%
$159
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0