Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.8% first-year return on $49,434 initial cash invested.
-1.8%
Cash On Cash
6.44%
Cap Rate
1.02
DSCR
$2,022
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $2,096 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,022
Total Expenses
$2,096
Mortgage P&I
61%
$1,237
Property Taxes
12%
$250
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0