Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.38% first-year return on $49,623 initial cash invested.
-1.38%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$1,875
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,932 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$1,932
Mortgage P&I
64%
$1,200
Property Taxes
9%
$160
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0