Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.05% first-year return on $49,140 initial cash invested.
-2.05%
Cash On Cash
5.95%
Cap Rate
1.02
DSCR
$2,031
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,031
Total Expenses
$2,115
Mortgage P&I
56%
$1,142
Property Taxes
15%
$304
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0