Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.76% first-year return on $48,216 initial cash invested.
-3.76%
Cash On Cash
6.06%
Cap Rate
0.95
DSCR
$1,780
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $1,931 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,780
Total Expenses
$1,931
Mortgage P&I
69%
$1,222
Property Taxes
9%
$164
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0