Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.57% first-year return on $49,350 initial cash invested.
-3.57%
Cash On Cash
6.09%
Cap Rate
0.95
DSCR
$1,750
Rent
-$147
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,750
Total Expenses
$1,897
Mortgage P&I
71%
$1,251
Property Taxes
6%
$108
Home Insurance
5%
$82
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...