Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.24% first-year return on $50,085 initial cash invested.
-0.24%
Cash On Cash
6.54%
Cap Rate
1.07
DSCR
$1,866
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $1,876 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,866
Total Expenses
$1,876
Mortgage P&I
65%
$1,216
Property Taxes
5%
$91
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0