Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.92% first-year return on $48,363 initial cash invested.
-6.92%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$2,022
Rent
-$279
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
$48,363
Downpayment
20%
$46,060
Closing costs
1%
$2,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,022
Total Expenses
$2,301
Mortgage P&I
57%
$1,158
Property Taxes
24%
$490
Home Insurance
4%
$88
HOA
2%
$40
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0