Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.04% first-year return on $49,014 initial cash invested.
-4.04%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$1,604
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,604
Total Expenses
$1,769
Mortgage P&I
72%
$1,161
Property Taxes
6%
$90
Home Insurance
5%
$82
HOA
1%
$20
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0