Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $49,875 initial cash invested.
-12.66%
Cash On Cash
4.52%
Cap Rate
0.67
DSCR
$1,512
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $2,038 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,512
Total Expenses
$2,038
Mortgage P&I
89%
$1,345
Property Taxes
14%
$216
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0