Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $49,371 initial cash invested.
-21.24%
Cash On Cash
2.16%
Cap Rate
0.34
DSCR
$1,035
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,035 income − $1,909 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,035
Total Expenses
$1,909
Mortgage P&I
120%
$1,246
Property Taxes
30%
$309
Home Insurance
8%
$84
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0