Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.97% first-year return on $50,127 initial cash invested.
-6.97%
Cash On Cash
5.52%
Cap Rate
0.84
DSCR
$1,745
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $2,036 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$2,036
Mortgage P&I
75%
$1,303
Property Taxes
11%
$193
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0