Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.14% first-year return on $49,518 initial cash invested.
-8.14%
Cash On Cash
5.26%
Cap Rate
0.8
DSCR
$1,631
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $1,967 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$1,967
Mortgage P&I
79%
$1,287
Property Taxes
10%
$171
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0