Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.12% first-year return on $50,190 initial cash invested.
-5.12%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$1,637
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $1,851 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,637
Total Expenses
$1,851
Mortgage P&I
78%
$1,276
Property Taxes
3%
$42
Home Insurance
5%
$84
HOA
1%
$23
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0