Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.45% first-year return on $49,140 initial cash invested.
-6.45%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$1,699
Rent
-$264
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
6.3%
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
$1,699
Total Expenses
$1,963
Mortgage P&I
68%
$1,159
Property Taxes
15%
$261
Home Insurance
5%
$82
HOA
1%
$19
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0