Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.35% first-year return on $50,043 initial cash invested.
-5.35%
Cash On Cash
5.71%
Cap Rate
0.89
DSCR
$1,591
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,591 income − $1,814 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,591
Total Expenses
$1,814
Mortgage P&I
80%
$1,277
Property Taxes
2%
$39
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0