Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.16% first-year return on $49,791 initial cash invested.
-9.16%
Cash On Cash
5.02%
Cap Rate
0.78
DSCR
$1,933
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $2,313 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,933
Total Expenses
$2,313
Mortgage P&I
66%
$1,274
Property Taxes
23%
$451
Home Insurance
4%
$85
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0