Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.13% first-year return on $46,788 initial cash invested.
-8.13%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$1,629
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,629
Total Expenses
$1,946
Mortgage P&I
68%
$1,108
Property Taxes
21%
$336
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0