Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.66% first-year return on $48,930 initial cash invested.
-22.66%
Cash On Cash
2.13%
Cap Rate
0.33
DSCR
$1,306
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,306 income − $2,230 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,930
Downpayment
20%
$46,600
Closing costs
1%
$2,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,306
Total Expenses
$2,230
Mortgage P&I
97%
$1,273
Property Taxes
41%
$534
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0