Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.15% first-year return on $48,405 initial cash invested.
-0.15%
Cash On Cash
6.42%
Cap Rate
1.09
DSCR
$2,162
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,168 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$2,168
Mortgage P&I
52%
$1,132
Property Taxes
17%
$376
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0