Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.29% first-year return on $49,350 initial cash invested.
-10.29%
Cash On Cash
4.79%
Cap Rate
0.73
DSCR
$1,498
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $1,921 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,498
Total Expenses
$1,921
Mortgage P&I
86%
$1,286
Property Taxes
11%
$163
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0