Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.99% first-year return on $49,770 initial cash invested.
-0.99%
Cash On Cash
6.58%
Cap Rate
1.04
DSCR
$1,854
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $1,895 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$1,895
Mortgage P&I
67%
$1,247
Property Taxes
4%
$83
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0