Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.8% first-year return on $49,560 initial cash invested.
-7.8%
Cash On Cash
5.03%
Cap Rate
0.8
DSCR
$1,623
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $1,945 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,623
Total Expenses
$1,945
Mortgage P&I
76%
$1,230
Property Taxes
13%
$210
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0