Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $49,035 initial cash invested.
-6.04%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$1,698
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $1,945 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,035
Downpayment
20%
$46,700
Closing costs
1%
$2,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,698
Total Expenses
$1,945
Mortgage P&I
70%
$1,184
Property Taxes
13%
$228
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0