Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.92% first-year return on $48,720 initial cash invested.
-3.92%
Cash On Cash
5.98%
Cap Rate
0.94
DSCR
$1,813
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $1,972 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$1,972
Mortgage P&I
68%
$1,225
Property Taxes
11%
$194
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0