Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.64% first-year return on $49,350 initial cash invested.
-5.64%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$1,562
Rent
-$232
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
6.4%
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
$1,562
Total Expenses
$1,794
Mortgage P&I
75%
$1,173
Property Taxes
9%
$133
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0