Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.01% first-year return on $48,468 initial cash invested.
-2.01%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$1,675
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $1,756 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,675
Total Expenses
$1,756
Mortgage P&I
69%
$1,152
Property Taxes
4%
$60
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0