Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.23% first-year return on $49,266 initial cash invested.
-8.23%
Cash On Cash
4.99%
Cap Rate
0.79
DSCR
$1,666
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $2,004 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,266
Downpayment
20%
$46,920
Closing costs
1%
$2,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,666
Total Expenses
$2,004
Mortgage P&I
74%
$1,231
Property Taxes
17%
$278
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0