Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.89% first-year return on $49,602 initial cash invested.
-1.89%
Cash On Cash
6.61%
Cap Rate
1.02
DSCR
$2,076
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $2,154 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,076
Total Expenses
$2,154
Mortgage P&I
61%
$1,276
Property Taxes
12%
$253
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0