Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.93% first-year return on $49,623 initial cash invested.
-7.93%
Cash On Cash
5.16%
Cap Rate
0.81
DSCR
$1,643
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $1,971 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,971
Mortgage P&I
77%
$1,262
Property Taxes
12%
$200
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0