Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.45% first-year return on $49,077 initial cash invested.
-2.45%
Cash On Cash
6.33%
Cap Rate
0.99
DSCR
$1,805
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $1,905 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,805
Total Expenses
$1,905
Mortgage P&I
69%
$1,242
Property Taxes
6%
$107
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0