Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.99% first-year return on $48,132 initial cash invested.
-3.99%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$1,649
Rent
-$160
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,132
Downpayment
20%
$45,840
Closing costs
1%
$2,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,649
Total Expenses
$1,809
Mortgage P&I
69%
$1,137
Property Taxes
10%
$162
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0