Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.02% first-year return on $48,930 initial cash invested.
-4.02%
Cash On Cash
5.81%
Cap Rate
0.93
DSCR
$1,631
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,930
Downpayment
20%
$46,600
Closing costs
1%
$2,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$1,795
Mortgage P&I
74%
$1,210
Property Taxes
4%
$72
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0