Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.11% first-year return on $49,602 initial cash invested.
-1.11%
Cash On Cash
6.3%
Cap Rate
1.05
DSCR
$2,118
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,118
Total Expenses
$2,164
Mortgage P&I
56%
$1,181
Property Taxes
16%
$348
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0