Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.35% first-year return on $50,190 initial cash invested.
-10.35%
Cash On Cash
5.06%
Cap Rate
0.75
DSCR
$1,977
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $2,410 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,977
Total Expenses
$2,410
Mortgage P&I
68%
$1,342
Property Taxes
24%
$469
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0