Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $49,413 initial cash invested.
-10.54%
Cash On Cash
4.49%
Cap Rate
0.71
DSCR
$1,312
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,312 income − $1,746 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,413
Downpayment
20%
$47,060
Closing costs
1%
$2,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,312
Total Expenses
$1,746
Mortgage P&I
95%
$1,249
Property Taxes
5%
$71
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0