Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $49,686 initial cash invested.
-1.69%
Cash On Cash
6.65%
Cap Rate
1.04
DSCR
$2,467
Rent
-$70
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,467
Total Expenses
$2,537
Mortgage P&I
51%
$1,258
Property Taxes
22%
$554
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0