Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.26% first-year return on $49,392 initial cash invested.
-1.26%
Cash On Cash
6.83%
Cap Rate
1.04
DSCR
$2,145
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $2,197 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,392
Downpayment
20%
$47,040
Closing costs
1%
$2,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,145
Total Expenses
$2,197
Mortgage P&I
60%
$1,284
Property Taxes
13%
$273
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0