Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.97% first-year return on $49,854 initial cash invested.
-3.97%
Cash On Cash
5.98%
Cap Rate
0.94
DSCR
$1,672
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $1,837 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,854
Downpayment
20%
$47,480
Closing costs
1%
$2,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,672
Total Expenses
$1,837
Mortgage P&I
76%
$1,264
Property Taxes
3%
$55
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0