Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.91% first-year return on $49,686 initial cash invested.
-1.91%
Cash On Cash
6.82%
Cap Rate
1.02
DSCR
$2,061
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,140 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,061
Total Expenses
$2,140
Mortgage P&I
64%
$1,320
Property Taxes
10%
$201
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0