Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.7% first-year return on $49,539 initial cash invested.
-1.7%
Cash On Cash
6.36%
Cap Rate
1.02
DSCR
$1,986
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,056 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$2,056
Mortgage P&I
62%
$1,222
Property Taxes
12%
$232
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0