Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.34% first-year return on $49,014 initial cash invested.
-0.34%
Cash On Cash
6.53%
Cap Rate
1.06
DSCR
$1,820
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,834
Mortgage P&I
66%
$1,194
Property Taxes
3%
$60
Home Insurance
5%
$82
HOA
1%
$25
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0