Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.81% first-year return on $49,917 initial cash invested.
-9.81%
Cash On Cash
4.62%
Cap Rate
0.74
DSCR
$1,662
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $2,070 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,917
Downpayment
20%
$47,540
Closing costs
1%
$2,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,662
Total Expenses
$2,070
Mortgage P&I
75%
$1,241
Property Taxes
19%
$317
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0