Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.02% first-year return on $48,153 initial cash invested.
-1.02%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$1,718
Rent
-$41
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,153
Downpayment
20%
$45,860
Closing costs
1%
$2,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,718
Total Expenses
$1,759
Mortgage P&I
66%
$1,135
Property Taxes
6%
$95
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0