Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.19% first-year return on $49,140 initial cash invested.
-16.19%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$1,793
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,793 income − $2,456 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,793
Total Expenses
$2,456
Mortgage P&I
67%
$1,206
Property Taxes
36%
$638
Home Insurance
5%
$82
HOA
4%
$63
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0