Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.56% first-year return on $49,644 initial cash invested.
-10.56%
Cash On Cash
4.49%
Cap Rate
0.72
DSCR
$1,879
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $2,316 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,644
Downpayment
20%
$47,280
Closing costs
1%
$2,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$2,316
Mortgage P&I
65%
$1,228
Property Taxes
26%
$496
Home Insurance
4%
$84
HOA
1%
$19
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0