Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $49,119 initial cash invested.
-5.52%
Cash On Cash
5.67%
Cap Rate
0.88
DSCR
$1,599
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,599 income − $1,825 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,599
Total Expenses
$1,825
Mortgage P&I
78%
$1,251
Property Taxes
5%
$75
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0