Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.35% first-year return on $48,384 initial cash invested.
-0.35%
Cash On Cash
6.93%
Cap Rate
1.08
DSCR
$2,153
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $2,167 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,153
Total Expenses
$2,167
Mortgage P&I
57%
$1,236
Property Taxes
9%
$202
Home Insurance
4%
$82
HOA
4%
$87
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0