Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.96% first-year return on $49,791 initial cash invested.
-0.96%
Cash On Cash
6.34%
Cap Rate
1.05
DSCR
$1,950
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $1,990 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,791
Downpayment
20%
$47,420
Closing costs
1%
$2,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,990
Mortgage P&I
61%
$1,195
Property Taxes
3%
$68
Home Insurance
11%
$219
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0