Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.95% first-year return on $49,224 initial cash invested.
-4.95%
Cash On Cash
5.94%
Cap Rate
0.91
DSCR
$1,755
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $1,958 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$1,958
Mortgage P&I
73%
$1,276
Property Taxes
8%
$146
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0