Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.49% first-year return on $49,434 initial cash invested.
-0.49%
Cash On Cash
6.72%
Cap Rate
1.09
DSCR
$2,489
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $2,509 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$2,509
Mortgage P&I
49%
$1,214
Property Taxes
23%
$561
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0