Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.49% first-year return on $49,560 initial cash invested.
-3.49%
Cash On Cash
5.96%
Cap Rate
0.95
DSCR
$1,765
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $1,909 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,765
Total Expenses
$1,909
Mortgage P&I
70%
$1,228
Property Taxes
8%
$144
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0