Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.75% first-year return on $49,350 initial cash invested.
-2.75%
Cash On Cash
5.95%
Cap Rate
0.98
DSCR
$1,703
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,703 income − $1,816 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,703
Total Expenses
$1,816
Mortgage P&I
70%
$1,193
Property Taxes
6%
$99
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0