Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $49,970 initial cash invested.
-11.84%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$1,413
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,413 income − $1,906 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,970
Downpayment
20%
$47,590
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,413
Total Expenses
$1,906
Mortgage P&I
86%
$1,215
Property Taxes
17%
$240
Home Insurance
6%
$83
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0