Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.41% first-year return on $49,518 initial cash invested.
-4.41%
Cash On Cash
5.8%
Cap Rate
0.93
DSCR
$1,865
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $2,047 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$2,047
Mortgage P&I
66%
$1,229
Property Taxes
13%
$240
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0