Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.01% first-year return on $49,350 initial cash invested.
-5.01%
Cash On Cash
5.94%
Cap Rate
0.91
DSCR
$1,771
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,771 income − $1,977 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,771
Total Expenses
$1,977
Mortgage P&I
72%
$1,280
Property Taxes
9%
$154
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0