Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.95% first-year return on $48,090 initial cash invested.
-1.95%
Cash On Cash
5.77%
Cap Rate
1.02
DSCR
$1,915
Rent
-$78
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$1,993
Mortgage P&I
57%
$1,084
Property Taxes
17%
$330
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0