Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.07% first-year return on $49,350 initial cash invested.
-10.07%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$1,436
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,436
Total Expenses
$1,850
Mortgage P&I
83%
$1,186
Property Taxes
14%
$206
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0