Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $49,245 initial cash invested.
-14.89%
Cash On Cash
3.65%
Cap Rate
0.57
DSCR
$1,490
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,245
Downpayment
20%
$46,900
Closing costs
1%
$2,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$2,101
Mortgage P&I
84%
$1,251
Property Taxes
25%
$376
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0