Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.42% first-year return on $49,455 initial cash invested.
-4.42%
Cash On Cash
6.29%
Cap Rate
0.96
DSCR
$2,690
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,872 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,455
Downpayment
20%
$47,100
Closing costs
1%
$2,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$2,872
Mortgage P&I
48%
$1,282
Property Taxes
30%
$808
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0