Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.02% first-year return on $49,371 initial cash invested.
-8.02%
Cash On Cash
5.04%
Cap Rate
0.79
DSCR
$1,502
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,832 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$1,832
Mortgage P&I
83%
$1,243
Property Taxes
8%
$115
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0