Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.94% first-year return on $49,350 initial cash invested.
-3.94%
Cash On Cash
6.11%
Cap Rate
0.94
DSCR
$1,802
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,964 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,802
Total Expenses
$1,964
Mortgage P&I
70%
$1,268
Property Taxes
8%
$146
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0