Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.57% first-year return on $49,518 initial cash invested.
-2.57%
Cash On Cash
6.56%
Cap Rate
0.99
DSCR
$1,866
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $1,972 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,866
Total Expenses
$1,972
Mortgage P&I
70%
$1,303
Property Taxes
5%
$100
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0