Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.76% first-year return on $49,098 initial cash invested.
-0.76%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$1,704
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$1,735
Mortgage P&I
68%
$1,158
Property Taxes
3%
$44
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0