Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.24% first-year return on $49,602 initial cash invested.
-3.24%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$1,654
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,654
Total Expenses
$1,788
Mortgage P&I
71%
$1,172
Property Taxes
6%
$102
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0