Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.87% first-year return on $48,300 initial cash invested.
-0.87%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$1,711
Rent
-$35
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,711
Total Expenses
$1,746
Mortgage P&I
67%
$1,146
Property Taxes
2%
$41
Home Insurance
5%
$80
HOA
2%
$33
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0