Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.36% first-year return on $48,468 initial cash invested.
-9.36%
Cash On Cash
4.87%
Cap Rate
0.76
DSCR
$1,614
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,992
Mortgage P&I
76%
$1,233
Property Taxes
16%
$257
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0