Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.56% first-year return on $49,224 initial cash invested.
-3.56%
Cash On Cash
6.37%
Cap Rate
0.97
DSCR
$2,186
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $2,332 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,186
Total Expenses
$2,332
Mortgage P&I
59%
$1,282
Property Taxes
18%
$400
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0