Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $49,350 initial cash invested.
-11.62%
Cash On Cash
4.65%
Cap Rate
0.69
DSCR
$1,377
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,377 income − $1,855 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,377
Total Expenses
$1,855
Mortgage P&I
96%
$1,320
Property Taxes
7%
$94
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0