Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.11% first-year return on $49,350 initial cash invested.
-12.11%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$1,295
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,793 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,793
Mortgage P&I
94%
$1,222
Property Taxes
12%
$151
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0