Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.72% first-year return on $49,329 initial cash invested.
-21.72%
Cash On Cash
2.11%
Cap Rate
0.33
DSCR
$844
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$844
Total Expenses
$1,737
Mortgage P&I
150%
$1,264
Property Taxes
20%
$172
Home Insurance
10%
$82
HOA
0%
$0
Property Management
10%
$84
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0