Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $48,699 initial cash invested.
-6.09%
Cash On Cash
5.54%
Cap Rate
0.87
DSCR
$1,685
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $1,932 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,685
Total Expenses
$1,932
Mortgage P&I
73%
$1,234
Property Taxes
11%
$179
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0