Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $49,518 initial cash invested.
-3.85%
Cash On Cash
5.81%
Cap Rate
0.95
DSCR
$2,079
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $2,238 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$2,238
Mortgage P&I
58%
$1,197
Property Taxes
21%
$430
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0