Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.75% first-year return on $49,350 initial cash invested.
-8.75%
Cash On Cash
4.8%
Cap Rate
0.78
DSCR
$1,860
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $2,220 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,860
Total Expenses
$2,220
Mortgage P&I
65%
$1,207
Property Taxes
24%
$447
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0