Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.76% first-year return on $49,770 initial cash invested.
-7.76%
Cash On Cash
5.4%
Cap Rate
0.81
DSCR
$1,585
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $1,907 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,585
Total Expenses
$1,907
Mortgage P&I
83%
$1,310
Property Taxes
6%
$102
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0