Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.78% first-year return on $49,245 initial cash invested.
-1.78%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$1,748
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,821 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,245
Downpayment
20%
$46,900
Closing costs
1%
$2,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,821
Mortgage P&I
71%
$1,244
Property Taxes
2%
$41
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0