Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.34% first-year return on $50,211 initial cash invested.
-1.34%
Cash On Cash
6.49%
Cap Rate
1.03
DSCR
$1,941
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $1,997 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,211
Downpayment
20%
$47,820
Closing costs
1%
$2,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,941
Total Expenses
$1,997
Mortgage P&I
65%
$1,252
Property Taxes
8%
$156
Home Insurance
4%
$85
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0