Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.34% first-year return on $49,770 initial cash invested.
-10.34%
Cash On Cash
4.75%
Cap Rate
0.73
DSCR
$1,507
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $1,936 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,507
Total Expenses
$1,936
Mortgage P&I
86%
$1,293
Property Taxes
11%
$170
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0