Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $49,581 initial cash invested.
-12.42%
Cash On Cash
4.58%
Cap Rate
0.68
DSCR
$1,719
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $2,232 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,719
Total Expenses
$2,232
Mortgage P&I
77%
$1,328
Property Taxes
20%
$340
Home Insurance
5%
$86
HOA
2%
$31
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0