Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.34% first-year return on $49,854 initial cash invested.
-7.34%
Cash On Cash
5.45%
Cap Rate
0.83
DSCR
$1,749
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $2,054 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,749
Total Expenses
$2,054
Mortgage P&I
74%
$1,296
Property Taxes
13%
$220
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0