Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.88% first-year return on $49,119 initial cash invested.
-0.88%
Cash On Cash
6.89%
Cap Rate
1.05
DSCR
$2,064
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,100 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$2,100
Mortgage P&I
62%
$1,276
Property Taxes
6%
$126
Home Insurance
4%
$84
HOA
4%
$78
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0