Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.3% first-year return on $49,014 initial cash invested.
-2.3%
Cash On Cash
6.66%
Cap Rate
1.05
DSCR
$3,011
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,011 income − $3,105 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,011
Total Expenses
$3,105
Mortgage P&I
41%
$1,239
Property Taxes
33%
$999
Home Insurance
3%
$83
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0