Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.9% first-year return on $50,043 initial cash invested.
-5.9%
Cash On Cash
5.45%
Cap Rate
0.87
DSCR
$1,631
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $1,877 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,043
Downpayment
20%
$47,660
Closing costs
1%
$2,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$1,877
Mortgage P&I
76%
$1,247
Property Taxes
7%
$119
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0