Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.58% first-year return on $49,329 initial cash invested.
-1.58%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$1,917
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,917
Total Expenses
$1,982
Mortgage P&I
65%
$1,249
Property Taxes
8%
$152
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0