Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $49,518 initial cash invested.
-10.37%
Cash On Cash
4.82%
Cap Rate
0.73
DSCR
$1,524
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $1,952 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,524
Total Expenses
$1,952
Mortgage P&I
85%
$1,300
Property Taxes
11%
$163
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0