Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.24% first-year return on $50,190 initial cash invested.
-5.24%
Cash On Cash
5.72%
Cap Rate
0.9
DSCR
$1,892
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,892
Total Expenses
$2,111
Mortgage P&I
67%
$1,263
Property Taxes
14%
$271
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0