Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.68% first-year return on $49,665 initial cash invested.
-2.68%
Cash On Cash
6.32%
Cap Rate
0.99
DSCR
$1,884
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $1,995 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,884
Total Expenses
$1,995
Mortgage P&I
67%
$1,263
Property Taxes
9%
$166
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0