Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.59% first-year return on $49,182 initial cash invested.
-0.59%
Cash On Cash
6.82%
Cap Rate
1.05
DSCR
$1,865
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $1,889 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$1,889
Mortgage P&I
68%
$1,262
Property Taxes
3%
$58
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0