Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.4% first-year return on $49,770 initial cash invested.
-1.4%
Cash On Cash
6.3%
Cap Rate
1.03
DSCR
$1,841
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $1,899 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,841
Total Expenses
$1,899
Mortgage P&I
66%
$1,210
Property Taxes
7%
$120
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0