Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $48,552 initial cash invested.
-11.91%
Cash On Cash
4.37%
Cap Rate
0.67
DSCR
$1,291
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,291
Total Expenses
$1,773
Mortgage P&I
97%
$1,258
Property Taxes
7%
$96
Home Insurance
6%
$83
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$77
Maintenance
5%
$65
Other
0%
$0