Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.67% first-year return on $49,434 initial cash invested.
-3.67%
Cash On Cash
5.73%
Cap Rate
0.94
DSCR
$1,602
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $1,753 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,602
Total Expenses
$1,753
Mortgage P&I
75%
$1,195
Property Taxes
4%
$56
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0