Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.33% first-year return on $49,350 initial cash invested.
-3.33%
Cash On Cash
6.15%
Cap Rate
0.96
DSCR
$1,836
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $1,973 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,836
Total Expenses
$1,973
Mortgage P&I
68%
$1,249
Property Taxes
9%
$164
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0