Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.01% first-year return on $48,069 initial cash invested.
-7.01%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$1,452
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,452
Total Expenses
$1,733
Mortgage P&I
80%
$1,167
Property Taxes
7%
$106
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0