Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $48,300 initial cash invested.
-10.76%
Cash On Cash
4.73%
Cap Rate
0.72
DSCR
$1,688
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $2,121 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,688
Total Expenses
$2,121
Mortgage P&I
74%
$1,255
Property Taxes
21%
$348
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0