Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.38% first-year return on $49,308 initial cash invested.
-3.38%
Cash On Cash
6.4%
Cap Rate
0.99
DSCR
$2,615
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $2,754 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$2,754
Mortgage P&I
48%
$1,260
Property Taxes
28%
$729
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0