Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.38% first-year return on $48,342 initial cash invested.
-2.38%
Cash On Cash
5.77%
Cap Rate
1
DSCR
$1,983
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,983
Total Expenses
$2,079
Mortgage P&I
56%
$1,104
Property Taxes
19%
$369
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0