Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.33% first-year return on $48,300 initial cash invested.
-3.33%
Cash On Cash
6.13%
Cap Rate
0.96
DSCR
$1,700
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,700
Total Expenses
$1,834
Mortgage P&I
72%
$1,224
Property Taxes
5%
$88
Home Insurance
5%
$80
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...