Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.31% first-year return on $47,859 initial cash invested.
-2.31%
Cash On Cash
6.26%
Cap Rate
0.99
DSCR
$1,656
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,656
Total Expenses
$1,748
Mortgage P&I
72%
$1,197
Property Taxes
2%
$40
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0