Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $49,371 initial cash invested.
-9.43%
Cash On Cash
5.07%
Cap Rate
0.76
DSCR
$1,482
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $1,870 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,482
Total Expenses
$1,870
Mortgage P&I
88%
$1,307
Property Taxes
6%
$92
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0