Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $49,686 initial cash invested.
-2.39%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$1,736
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $1,835 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$1,835
Mortgage P&I
69%
$1,201
Property Taxes
6%
$99
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0