Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $48,783 initial cash invested.
-7.48%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$1,677
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,783
Downpayment
20%
$46,460
Closing costs
1%
$2,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,981
Mortgage P&I
67%
$1,130
Property Taxes
18%
$298
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0