Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.57% first-year return on $49,350 initial cash invested.
-5.57%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$1,774
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $2,003 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$2,003
Mortgage P&I
68%
$1,200
Property Taxes
15%
$260
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0