Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.21% first-year return on $49,581 initial cash invested.
-7.21%
Cash On Cash
5.6%
Cap Rate
0.84
DSCR
$1,856
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,154 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,856
Total Expenses
$2,154
Mortgage P&I
70%
$1,307
Property Taxes
15%
$280
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0