Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.1% first-year return on $49,896 initial cash invested.
-3.1%
Cash On Cash
6.35%
Cap Rate
0.97
DSCR
$1,705
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $1,834 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$1,834
Mortgage P&I
76%
$1,301
Property Taxes
2%
$33
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0