Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $49,245 initial cash invested.
-11.67%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$1,198
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,198 income − $1,677 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,245
Downpayment
20%
$46,900
Closing costs
1%
$2,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,198
Total Expenses
$1,677
Mortgage P&I
100%
$1,196
Property Taxes
7%
$85
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0