Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.2% first-year return on $49,434 initial cash invested.
-14.2%
Cash On Cash
3.86%
Cap Rate
0.6
DSCR
$1,746
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $2,331 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,746
Total Expenses
$2,331
Mortgage P&I
72%
$1,256
Property Taxes
31%
$538
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0