Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.59% first-year return on $50,085 initial cash invested.
-6.59%
Cash On Cash
5.46%
Cap Rate
0.86
DSCR
$1,842
Rent
-$275
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
7.0%
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
$1,842
Total Expenses
$2,117
Mortgage P&I
69%
$1,268
Property Taxes
15%
$284
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0