Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $48,216 initial cash invested.
-11.52%
Cash On Cash
4.41%
Cap Rate
0.68
DSCR
$1,344
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $1,807 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,344
Total Expenses
$1,807
Mortgage P&I
92%
$1,240
Property Taxes
10%
$136
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0