Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.49% first-year return on $48,279 initial cash invested.
-1.49%
Cash On Cash
6.45%
Cap Rate
1.02
DSCR
$1,755
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$1,815
Mortgage P&I
69%
$1,208
Property Taxes
4%
$70
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0