Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.34% first-year return on $50,232 initial cash invested.
-2.34%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$1,695
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$1,793
Mortgage P&I
72%
$1,214
Property Taxes
3%
$58
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0