Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.59% first-year return on $49,161 initial cash invested.
-9.59%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$1,836
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,161
Downpayment
20%
$46,820
Closing costs
1%
$2,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,836
Total Expenses
$2,229
Mortgage P&I
63%
$1,163
Property Taxes
25%
$458
Home Insurance
5%
$84
HOA
3%
$46
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0