Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.83% first-year return on $49,665 initial cash invested.
-7.83%
Cash On Cash
5.22%
Cap Rate
0.81
DSCR
$1,497
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,821 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,497
Total Expenses
$1,821
Mortgage P&I
85%
$1,278
Property Taxes
5%
$69
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0