Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.39% first-year return on $48,279 initial cash invested.
-5.39%
Cash On Cash
5.81%
Cap Rate
0.89
DSCR
$1,602
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $1,819 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,602
Total Expenses
$1,819
Mortgage P&I
78%
$1,250
Property Taxes
5%
$73
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0