Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.09% first-year return on $48,300 initial cash invested.
-2.09%
Cash On Cash
6.78%
Cap Rate
1.02
DSCR
$2,237
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $2,321 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,237
Total Expenses
$2,321
Mortgage P&I
57%
$1,271
Property Taxes
17%
$388
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0