Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.77% first-year return on $49,896 initial cash invested.
-5.77%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$2,251
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,251
Total Expenses
$2,491
Mortgage P&I
56%
$1,263
Property Taxes
25%
$558
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0