Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.06% first-year return on $47,796 initial cash invested.
-3.06%
Cash On Cash
5.83%
Cap Rate
0.96
DSCR
$1,614
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,796
Downpayment
20%
$45,520
Closing costs
1%
$2,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,736
Mortgage P&I
71%
$1,146
Property Taxes
6%
$90
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0