Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.2% first-year return on $50,169 initial cash invested.
-7.2%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$1,441
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,441 income − $1,742 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,441
Total Expenses
$1,742
Mortgage P&I
84%
$1,208
Property Taxes
5%
$71
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0