Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.79% first-year return on $49,938 initial cash invested.
-5.79%
Cash On Cash
5.48%
Cap Rate
0.89
DSCR
$2,042
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,283 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,938
Downpayment
20%
$47,560
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$2,283
Mortgage P&I
60%
$1,225
Property Taxes
21%
$425
Home Insurance
4%
$84
HOA
1%
$18
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0