Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.01% first-year return on $50,190 initial cash invested.
-15.01%
Cash On Cash
3.65%
Cap Rate
0.56
DSCR
$1,175
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,175 income − $1,803 expenses = $628 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
$1,175
Total Expenses
$1,803
Mortgage P&I
110%
$1,296
Property Taxes
10%
$117
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0