Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.88% first-year return on $49,224 initial cash invested.
-0.88%
Cash On Cash
6.61%
Cap Rate
1.06
DSCR
$2,182
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,218 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$2,218
Mortgage P&I
56%
$1,218
Property Taxes
16%
$340
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0