Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.09% first-year return on $49,329 initial cash invested.
-1.09%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$2,525
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,525
Total Expenses
$2,570
Mortgage P&I
46%
$1,172
Property Taxes
26%
$660
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0