Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.2% first-year return on $50,190 initial cash invested.
-13.2%
Cash On Cash
4.04%
Cap Rate
0.62
DSCR
$1,227
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,227 income − $1,779 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,227
Total Expenses
$1,779
Mortgage P&I
106%
$1,296
Property Taxes
7%
$80
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0