Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.79% first-year return on $48,216 initial cash invested.
-17.79%
Cash On Cash
2.96%
Cap Rate
0.47
DSCR
$1,340
Rent
-$715
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$2,055
Mortgage P&I
91%
$1,214
Property Taxes
31%
$412
Home Insurance
6%
$81
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0