Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.83% first-year return on $49,056 initial cash invested.
-9.83%
Cash On Cash
4.71%
Cap Rate
0.75
DSCR
$1,773
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,773
Total Expenses
$2,175
Mortgage P&I
69%
$1,230
Property Taxes
24%
$419
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0