Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.66% first-year return on $48,237 initial cash invested.
-3.66%
Cash On Cash
6.28%
Cap Rate
0.95
DSCR
$1,675
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $1,822 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,237
Downpayment
20%
$45,940
Closing costs
1%
$2,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,675
Total Expenses
$1,822
Mortgage P&I
76%
$1,265
Property Taxes
2%
$39
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0