Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.8% first-year return on $48,279 initial cash invested.
-0.8%
Cash On Cash
6.75%
Cap Rate
1.05
DSCR
$1,860
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $1,892 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,892
Mortgage P&I
66%
$1,233
Property Taxes
5%
$95
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0