Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.69% first-year return on $46,893 initial cash invested.
-0.69%
Cash On Cash
6.24%
Cap Rate
1.06
DSCR
$1,872
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$1,899
Mortgage P&I
58%
$1,095
Property Taxes
12%
$221
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0