Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.79% first-year return on $48,468 initial cash invested.
-0.79%
Cash On Cash
6.73%
Cap Rate
1.05
DSCR
$1,985
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$2,017
Mortgage P&I
62%
$1,228
Property Taxes
10%
$205
Home Insurance
3%
$69
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0