Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.81% first-year return on $49,098 initial cash invested.
-2.81%
Cash On Cash
6.54%
Cap Rate
1
DSCR
$2,315
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $2,430 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,315
Total Expenses
$2,430
Mortgage P&I
55%
$1,273
Property Taxes
20%
$470
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0