Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.57% first-year return on $48,006 initial cash invested.
-3.57%
Cash On Cash
5.8%
Cap Rate
0.95
DSCR
$1,740
Rent
-$143
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
$48,006
Downpayment
20%
$45,720
Closing costs
1%
$2,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,883
Mortgage P&I
67%
$1,160
Property Taxes
5%
$90
Home Insurance
5%
$81
HOA
6%
$100
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0