Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.86% first-year return on $49,056 initial cash invested.
-3.86%
Cash On Cash
5.89%
Cap Rate
0.94
DSCR
$1,800
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,958 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,958
Mortgage P&I
68%
$1,215
Property Taxes
11%
$193
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0