Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.75% first-year return on $49,959 initial cash invested.
-6.75%
Cash On Cash
5.33%
Cap Rate
0.85
DSCR
$2,009
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$2,290
Mortgage P&I
62%
$1,238
Property Taxes
20%
$399
Home Insurance
4%
$84
HOA
2%
$47
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0