Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $50,169 initial cash invested.
-3.85%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$2,016
Rent
-$161
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,016
Total Expenses
$2,177
Mortgage P&I
59%
$1,198
Property Taxes
17%
$345
Home Insurance
4%
$84
HOA
1%
$25
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0