Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.59% first-year return on $48,447 initial cash invested.
-0.59%
Cash On Cash
6.72%
Cap Rate
1.06
DSCR
$1,851
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,875 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,447
Downpayment
20%
$46,140
Closing costs
1%
$2,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$1,875
Mortgage P&I
66%
$1,222
Property Taxes
6%
$111
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0