Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.28% first-year return on $49,665 initial cash invested.
-9.28%
Cash On Cash
5.17%
Cap Rate
0.77
DSCR
$1,596
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,980 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,596
Total Expenses
$1,980
Mortgage P&I
83%
$1,323
Property Taxes
10%
$157
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0