Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.91% first-year return on $48,825 initial cash invested.
-3.91%
Cash On Cash
5.97%
Cap Rate
0.94
DSCR
$1,710
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,869
Mortgage P&I
72%
$1,229
Property Taxes
7%
$113
Home Insurance
5%
$81
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0