Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2% first-year return on $49,245 initial cash invested.
-2%
Cash On Cash
6.5%
Cap Rate
1.02
DSCR
$2,123
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $2,205 expenses = $82 out of pocket
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
$2,123
Total Expenses
$2,205
Mortgage P&I
59%
$1,246
Property Taxes
15%
$325
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0