Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $48,174 initial cash invested.
-11.46%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$1,589
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,174
Downpayment
20%
$45,880
Closing costs
1%
$2,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$2,049
Mortgage P&I
73%
$1,154
Property Taxes
25%
$394
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0