Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.43% first-year return on $49,812 initial cash invested.
-6.43%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$1,742
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,812
Downpayment
20%
$47,440
Closing costs
1%
$2,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,742
Total Expenses
$2,009
Mortgage P&I
68%
$1,180
Property Taxes
17%
$292
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0