Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.59% first-year return on $49,140 initial cash invested.
-5.59%
Cash On Cash
5.48%
Cap Rate
0.88
DSCR
$1,556
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,785 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,556
Total Expenses
$1,785
Mortgage P&I
78%
$1,220
Property Taxes
5%
$83
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0