Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.91% first-year return on $48,615 initial cash invested.
-0.91%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$1,722
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$1,759
Mortgage P&I
67%
$1,155
Property Taxes
4%
$75
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0