Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.43% first-year return on $47,964 initial cash invested.
-1.43%
Cash On Cash
6.04%
Cap Rate
1.02
DSCR
$1,697
Rent
-$57
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,964
Downpayment
20%
$45,680
Closing costs
1%
$2,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,697
Total Expenses
$1,754
Mortgage P&I
66%
$1,121
Property Taxes
7%
$111
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0