Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.59% first-year return on $50,085 initial cash invested.
-2.59%
Cash On Cash
6.46%
Cap Rate
1
DSCR
$2,142
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,250 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$2,250
Mortgage P&I
60%
$1,285
Property Taxes
15%
$324
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0