Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.43% first-year return on $49,728 initial cash invested.
-7.43%
Cash On Cash
5.27%
Cap Rate
0.82
DSCR
$1,515
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,515 income − $1,823 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,515
Total Expenses
$1,823
Mortgage P&I
84%
$1,271
Property Taxes
5%
$73
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0