Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.75% first-year return on $49,497 initial cash invested.
-5.75%
Cash On Cash
6%
Cap Rate
0.89
DSCR
$1,854
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $2,091 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,497
Downpayment
20%
$47,140
Closing costs
1%
$2,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$2,091
Mortgage P&I
71%
$1,322
Property Taxes
11%
$203
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0