Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.17% first-year return on $48,300 initial cash invested.
-0.17%
Cash On Cash
6.11%
Cap Rate
1.07
DSCR
$1,718
Rent
-$7
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
5.9%
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
$1,718
Total Expenses
$1,725
Mortgage P&I
64%
$1,092
Property Taxes
6%
$106
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0