Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $48,657 initial cash invested.
-9.22%
Cash On Cash
4.93%
Cap Rate
0.77
DSCR
$1,767
Rent
-$374
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$2,141
Mortgage P&I
70%
$1,238
Property Taxes
21%
$364
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0