Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.98% first-year return on $48,636 initial cash invested.
-10.98%
Cash On Cash
4.57%
Cap Rate
0.71
DSCR
$1,642
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $2,087 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,642
Total Expenses
$2,087
Mortgage P&I
76%
$1,245
Property Taxes
19%
$313
Home Insurance
5%
$77
HOA
2%
$25
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0