Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.3% first-year return on $48,298 initial cash invested.
-8.3%
Cash On Cash
5.12%
Cap Rate
0.8
DSCR
$1,750
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,298
Downpayment
20%
$45,998
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,084
Mortgage P&I
70%
$1,227
Property Taxes
18%
$321
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0