Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.03% first-year return on $49,371 initial cash invested.
-4.03%
Cash On Cash
6.1%
Cap Rate
0.94
DSCR
$1,904
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $2,070 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$2,070
Mortgage P&I
67%
$1,267
Property Taxes
12%
$225
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0