Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.53% first-year return on $49,224 initial cash invested.
-20.53%
Cash On Cash
2.38%
Cap Rate
0.37
DSCR
$909
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$909
Total Expenses
$1,751
Mortgage P&I
139%
$1,261
Property Taxes
19%
$172
Home Insurance
9%
$82
HOA
0%
$0
Property Management
10%
$91
CapEx
5%
$45
Vacancy
6%
$55
Maintenance
5%
$45
Other
0%
$0