Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.44% first-year return on $49,413 initial cash invested.
-5.44%
Cash On Cash
5.75%
Cap Rate
0.89
DSCR
$1,750
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,974 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,413
Downpayment
20%
$47,060
Closing costs
1%
$2,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,974
Mortgage P&I
72%
$1,263
Property Taxes
10%
$173
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0