Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $49,182 initial cash invested.
-8.1%
Cash On Cash
5.53%
Cap Rate
0.82
DSCR
$1,745
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $2,077 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$2,077
Mortgage P&I
76%
$1,325
Property Taxes
12%
$215
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0