Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.06% first-year return on $49,098 initial cash invested.
-3.06%
Cash On Cash
5.89%
Cap Rate
0.97
DSCR
$1,680
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,805
Mortgage P&I
71%
$1,189
Property Taxes
6%
$95
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0