Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.94% first-year return on $49,644 initial cash invested.
-6.94%
Cash On Cash
5.26%
Cap Rate
0.83
DSCR
$1,612
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,612
Total Expenses
$1,899
Mortgage P&I
77%
$1,242
Property Taxes
9%
$152
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0