Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $49,119 initial cash invested.
-9.89%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$1,591
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,591 income − $1,996 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,591
Total Expenses
$1,996
Mortgage P&I
80%
$1,278
Property Taxes
14%
$222
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0