Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $47,943 initial cash invested.
-13.87%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$1,639
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,639
Total Expenses
$2,193
Mortgage P&I
71%
$1,161
Property Taxes
31%
$505
Home Insurance
5%
$80
HOA
1%
$21
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0