Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.27% first-year return on $48,279 initial cash invested.
-1.27%
Cash On Cash
6.49%
Cap Rate
1.03
DSCR
$1,858
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,909 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,858
Total Expenses
$1,909
Mortgage P&I
65%
$1,201
Property Taxes
6%
$104
Home Insurance
4%
$80
HOA
2%
$41
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0