Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.19% first-year return on $49,665 initial cash invested.
-3.19%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$1,743
Rent
-$132
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
6.9%
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
$1,743
Total Expenses
$1,875
Mortgage P&I
72%
$1,248
Property Taxes
5%
$91
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0