Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $50,190 initial cash invested.
-8.77%
Cash On Cash
4.91%
Cap Rate
0.77
DSCR
$1,517
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $1,884 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,517
Total Expenses
$1,884
Mortgage P&I
84%
$1,268
Property Taxes
9%
$137
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0