Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.97% first-year return on $50,106 initial cash invested.
-22.97%
Cash On Cash
1.87%
Cap Rate
0.29
DSCR
$1,306
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,306 income − $2,265 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,106
Downpayment
20%
$47,720
Closing costs
1%
$2,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,306
Total Expenses
$2,265
Mortgage P&I
97%
$1,266
Property Taxes
44%
$572
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0