Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.59% first-year return on $48,090 initial cash invested.
-32.59%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$0
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$0
Total Expenses
$1,306
Mortgage P&I
11630000%
$1,163
Property Taxes
630000%
$63
Home Insurance
800000%
$80
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality