Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $50,190 initial cash invested.
-13.37%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$1,425
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,425 income − $1,984 expenses = $559 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
$1,425
Total Expenses
$1,984
Mortgage P&I
89%
$1,266
Property Taxes
19%
$264
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0