Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $49,350 initial cash invested.
-11.11%
Cash On Cash
4.68%
Cap Rate
0.71
DSCR
$1,497
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,954 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,497
Total Expenses
$1,954
Mortgage P&I
87%
$1,298
Property Taxes
12%
$184
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0