Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.44% first-year return on $49,035 initial cash invested.
-0.44%
Cash On Cash
6.33%
Cap Rate
1.06
DSCR
$1,855
Rent
-$18
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
$49,035
Downpayment
20%
$46,700
Closing costs
1%
$2,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,855
Total Expenses
$1,873
Mortgage P&I
62%
$1,157
Property Taxes
7%
$133
Home Insurance
5%
$84
HOA
1%
$16
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0