Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.11% first-year return on $49,644 initial cash invested.
-4.11%
Cash On Cash
6.16%
Cap Rate
0.94
DSCR
$1,741
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $1,911 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,644
Downpayment
20%
$47,280
Closing costs
1%
$2,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$1,911
Mortgage P&I
74%
$1,296
Property Taxes
5%
$79
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0