Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.51% first-year return on $49,371 initial cash invested.
-1.51%
Cash On Cash
6.74%
Cap Rate
1.05
DSCR
$2,371
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $2,433 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,371
Total Expenses
$2,433
Mortgage P&I
53%
$1,263
Property Taxes
20%
$474
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0