Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.76% first-year return on $48,741 initial cash invested.
-0.76%
Cash On Cash
6.54%
Cap Rate
1.05
DSCR
$1,904
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,741
Downpayment
20%
$46,420
Closing costs
1%
$2,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$1,935
Mortgage P&I
63%
$1,201
Property Taxes
8%
$156
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0