Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $48,300 initial cash invested.
-8.82%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$1,862
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $2,217 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,862
Total Expenses
$2,217
Mortgage P&I
63%
$1,168
Property Taxes
26%
$485
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0