Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $49,165 initial cash invested.
-6.83%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$1,782
Rent
-$280
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,165
Downpayment
20%
$46,824
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,782
Total Expenses
$2,062
Mortgage P&I
66%
$1,176
Property Taxes
16%
$291
Home Insurance
5%
$82
HOA
3%
$50
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0