Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.18% first-year return on $46,872 initial cash invested.
-0.18%
Cash On Cash
6.79%
Cap Rate
1.09
DSCR
$2,230
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,237
Mortgage P&I
52%
$1,158
Property Taxes
19%
$419
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0