Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.22% first-year return on $49,056 initial cash invested.
-8.22%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$1,638
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $1,974 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$1,974
Mortgage P&I
78%
$1,275
Property Taxes
12%
$189
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0