Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.12% first-year return on $50,190 initial cash invested.
-6.12%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$1,850
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $2,106 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,850
Total Expenses
$2,106
Mortgage P&I
67%
$1,233
Property Taxes
17%
$309
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0