Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.06% first-year return on $49,434 initial cash invested.
-7.06%
Cash On Cash
5.46%
Cap Rate
0.84
DSCR
$1,645
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,936 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,936
Mortgage P&I
78%
$1,280
Property Taxes
9%
$145
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0