Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.73% first-year return on $49,581 initial cash invested.
-3.73%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$1,587
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $1,741 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,587
Total Expenses
$1,741
Mortgage P&I
75%
$1,192
Property Taxes
3%
$53
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0