Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1% first-year return on $49,287 initial cash invested.
-1%
Cash On Cash
6.59%
Cap Rate
1.04
DSCR
$1,817
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $1,858 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,287
Downpayment
20%
$46,940
Closing costs
1%
$2,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,817
Total Expenses
$1,858
Mortgage P&I
68%
$1,238
Property Taxes
3%
$63
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0